[YINSON] YoY Annualized Quarter Result on 31-Jul-2022 [#2]

Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 9.58%
YoY- 10.5%
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 5,250,000 4,092,000 2,678,652 844,870 963,444 779,284 459,686 50.03%
PBT 874,000 790,000 478,292 302,448 353,832 362,470 210,922 26.72%
Tax -270,000 -182,000 -130,662 -69,190 -71,978 -74,764 -46,032 34.27%
NP 604,000 608,000 347,630 233,258 281,854 287,706 164,890 24.14%
-
NP to SH 526,000 476,000 294,144 181,992 268,198 287,766 165,476 21.24%
-
Tax Rate 30.89% 23.04% 27.32% 22.88% 20.34% 20.63% 21.82% -
Total Cost 4,646,000 3,484,000 2,331,022 611,612 681,590 491,578 294,796 58.30%
-
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 29.50%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 45,919 85,221 87,458 87,814 87,280 87,069 - -
Div Payout % 8.73% 17.90% 29.73% 48.25% 32.54% 30.26% - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 29.50%
NOSH 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 1,088,373 1,090,092 18.80%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 11.50% 14.86% 12.98% 27.61% 29.25% 36.92% 35.87% -
ROE 6.18% 22.01% 16.02% 10.43% 14.21% 14.59% 9.17% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 228.66 384.13 245.02 76.97 88.31 71.60 42.17 32.52%
EPS 23.00 44.60 26.90 16.58 24.58 26.44 15.18 7.16%
DPS 2.00 8.00 8.00 8.00 8.00 8.00 0.00 -
NAPS 3.71 2.03 1.68 1.59 1.73 1.8118 1.6554 14.38%
Adjusted Per Share Value based on latest NOSH - 3,066,511
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 171.99 134.05 87.75 27.68 31.56 25.53 15.06 50.03%
EPS 17.23 15.59 9.64 5.96 8.79 9.43 5.42 21.24%
DPS 1.50 2.79 2.87 2.88 2.86 2.85 0.00 -
NAPS 2.7905 0.7084 0.6017 0.5718 0.6183 0.646 0.5912 29.50%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 2.10 4.78 6.27 6.95 4.61 3.55 3.07 -
P/RPS 0.92 1.24 2.56 9.03 5.22 4.96 7.28 -29.14%
P/EPS 9.17 10.70 23.30 41.92 18.75 13.43 20.22 -12.34%
EY 10.91 9.35 4.29 2.39 5.33 7.45 4.94 14.10%
DY 0.95 1.67 1.28 1.15 1.74 2.25 0.00 -
P/NAPS 0.57 2.35 3.73 4.37 2.66 1.96 1.85 -17.80%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 -
Price 2.30 4.90 5.64 6.70 4.55 3.48 3.25 -
P/RPS 1.01 1.28 2.30 8.70 5.15 4.86 7.71 -28.72%
P/EPS 10.04 10.97 20.96 40.41 18.51 13.16 21.41 -11.85%
EY 9.96 9.12 4.77 2.47 5.40 7.60 4.67 13.44%
DY 0.87 1.63 1.42 1.19 1.76 2.30 0.00 -
P/NAPS 0.62 2.41 3.36 4.21 2.63 1.92 1.96 -17.44%

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