[YINSON] YoY Annualized Quarter Result on 31-Jul-2021 [#2]

Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 6.25%
YoY- 61.83%
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 8,712,000 12,262,000 5,250,000 4,092,000 2,678,652 844,870 963,444 44.29%
PBT 1,380,000 1,490,000 874,000 790,000 478,292 302,448 353,832 25.43%
Tax -356,000 -552,000 -270,000 -182,000 -130,662 -69,190 -71,978 30.49%
NP 1,024,000 938,000 604,000 608,000 347,630 233,258 281,854 23.96%
-
NP to SH 812,000 876,000 526,000 476,000 294,144 181,992 268,198 20.25%
-
Tax Rate 25.80% 37.05% 30.89% 23.04% 27.32% 22.88% 20.34% -
Total Cost 7,688,000 11,324,000 4,646,000 3,484,000 2,331,022 611,612 681,590 49.69%
-
Net Worth 5,686,063 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 20.15%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 120,339 116,265 45,919 85,221 87,458 87,814 87,280 5.49%
Div Payout % 14.82% 13.27% 8.73% 17.90% 29.73% 48.25% 32.54% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 5,686,063 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 20.15%
NOSH 3,185,684 3,064,018 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 19.49%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 11.75% 7.65% 11.50% 14.86% 12.98% 27.61% 29.25% -
ROE 14.28% 17.52% 6.18% 22.01% 16.02% 10.43% 14.21% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 289.58 421.86 228.66 384.13 245.02 76.97 88.31 21.86%
EPS 22.40 25.60 23.00 44.60 26.90 16.58 24.58 -1.53%
DPS 4.00 4.00 2.00 8.00 8.00 8.00 8.00 -10.90%
NAPS 1.89 1.72 3.71 2.03 1.68 1.59 1.73 1.48%
Adjusted Per Share Value based on latest NOSH - 1,099,737
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 271.63 382.32 163.69 127.58 83.52 26.34 30.04 44.28%
EPS 25.32 27.31 16.40 14.84 9.17 5.67 8.36 20.26%
DPS 3.75 3.63 1.43 2.66 2.73 2.74 2.72 5.49%
NAPS 1.7729 1.5588 2.6559 0.6742 0.5726 0.5442 0.5885 20.15%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 2.39 2.55 2.10 4.78 6.27 6.95 4.61 -
P/RPS 0.83 0.60 0.92 1.24 2.56 9.03 5.22 -26.37%
P/EPS 8.86 8.46 9.17 10.70 23.30 41.92 18.75 -11.73%
EY 11.29 11.82 10.91 9.35 4.29 2.39 5.33 13.31%
DY 1.67 1.57 0.95 1.67 1.28 1.15 1.74 -0.68%
P/NAPS 1.26 1.48 0.57 2.35 3.73 4.37 2.66 -11.69%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/09/24 29/09/23 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 -
Price 2.68 2.48 2.30 4.90 5.64 6.70 4.55 -
P/RPS 0.93 0.59 1.01 1.28 2.30 8.70 5.15 -24.79%
P/EPS 9.93 8.23 10.04 10.97 20.96 40.41 18.51 -9.85%
EY 10.07 12.15 9.96 9.12 4.77 2.47 5.40 10.93%
DY 1.49 1.61 0.87 1.63 1.42 1.19 1.76 -2.73%
P/NAPS 1.42 1.44 0.62 2.41 3.36 4.21 2.63 -9.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment