[YINSON] YoY Annualized Quarter Result on 31-Oct-2020 [#3]

Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 12.33%
YoY- 70.94%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 11,925,333 5,816,000 3,821,333 4,802,188 884,534 996,397 870,349 54.65%
PBT 1,464,000 926,666 748,000 563,126 313,208 330,929 383,961 24.97%
Tax -468,000 -288,000 -174,666 -148,876 -67,312 -73,938 -70,528 37.06%
NP 996,000 638,666 573,333 414,250 245,896 256,990 313,433 21.24%
-
NP to SH 914,666 557,333 448,000 330,401 193,284 236,661 313,385 19.53%
-
Tax Rate 31.97% 31.08% 23.35% 26.44% 21.49% 22.34% 18.37% -
Total Cost 10,929,333 5,177,333 3,248,000 4,387,937 638,638 739,406 556,916 64.19%
-
Net Worth 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 18.48%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 77,512 33,348 56,807 58,257 58,561 87,393 87,051 -1.91%
Div Payout % 8.47% 5.98% 12.68% 17.63% 30.30% 36.93% 27.78% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 18.48%
NOSH 3,064,098 3,052,501 1,099,812 1,098,384 1,094,011 1,093,047 1,088,143 18.82%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 8.35% 10.98% 15.00% 8.63% 27.80% 25.79% 36.01% -
ROE 16.47% 13.42% 20.22% 17.79% 11.14% 13.13% 15.63% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 410.27 232.53 358.76 439.63 80.56 91.21 79.98 31.30%
EPS 26.80 16.80 42.00 30.25 17.60 21.64 28.80 -1.19%
DPS 2.67 1.33 5.33 5.33 5.33 8.00 8.00 -16.70%
NAPS 1.91 1.66 2.08 1.70 1.58 1.65 1.8432 0.59%
Adjusted Per Share Value based on latest NOSH - 1,098,384
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 374.44 182.62 119.99 150.78 27.77 31.29 27.33 54.65%
EPS 28.72 17.50 14.07 10.37 6.07 7.43 9.84 19.53%
DPS 2.43 1.05 1.78 1.83 1.84 2.74 2.73 -1.92%
NAPS 1.7432 1.3037 0.6956 0.5831 0.5447 0.566 0.6298 18.48%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 2.45 2.12 5.85 4.58 6.91 4.45 3.96 -
P/RPS 0.60 0.91 1.63 1.04 8.58 4.88 4.95 -29.63%
P/EPS 7.79 9.51 13.91 15.14 39.25 20.54 13.75 -9.03%
EY 12.84 10.51 7.19 6.60 2.55 4.87 7.27 9.93%
DY 1.09 0.63 0.91 1.16 0.77 1.80 2.02 -9.76%
P/NAPS 1.28 1.28 2.81 2.69 4.37 2.70 2.15 -8.27%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 22/12/22 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 -
Price 2.50 2.43 5.60 5.42 6.44 4.19 3.76 -
P/RPS 0.61 1.05 1.56 1.23 7.99 4.59 4.70 -28.83%
P/EPS 7.94 10.91 13.31 17.92 36.58 19.34 13.06 -7.95%
EY 12.59 9.17 7.51 5.58 2.73 5.17 7.66 8.62%
DY 1.07 0.55 0.95 0.98 0.83 1.91 2.13 -10.83%
P/NAPS 1.31 1.46 2.69 3.19 4.08 2.54 2.04 -7.11%

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