[YINSON] YoY Annualized Quarter Result on 31-Oct-2021 [#3]

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

17-Dec-2021

Admission Sponsor

Sponsor

Financial Year

31-Jan-2022

Quarter

31-Oct-2021 [#3]

Profit Trend

QoQ- -5.88%

YoY- 35.59%

Quarter Report

Bursa Report 17.12.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Annualized Quarter Result
Revenue	11,925,333	5,816,000	3,821,333	4,802,188	884,534	996,397	870,349	54.65%
YoY %	105.04%	52.20%	-20.43%	442.91%	-11.23%	14.48%	-	-
Horiz. %	1,370.18%	668.24%	439.06%	551.75%	101.63%	114.48%	100.00%	-
PBT	1,464,000	926,666	748,000	563,126	313,208	330,929	383,961	24.97%
YoY %	57.99%	23.89%	32.83%	79.79%	-5.35%	-13.81%	-	-
Horiz. %	381.29%	241.34%	194.81%	146.66%	81.57%	86.19%	100.00%	-
Tax	-468,000	-288,000	-174,666	-148,876	-67,312	-73,938	-70,528	37.06%
YoY %	-62.50%	-64.89%	-17.32%	-121.17%	8.96%	-4.83%	-	-
Horiz. %	663.57%	408.35%	247.65%	211.09%	95.44%	104.83%	100.00%	-
NP	996,000	638,666	573,333	414,250	245,896	256,990	313,433	21.24%
YoY %	55.95%	11.40%	38.40%	68.47%	-4.32%	-18.01%	-	-
Horiz. %	317.77%	203.76%	182.92%	132.17%	78.45%	81.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	914,666	557,333	448,000	330,401	193,284	236,661	313,385	19.53%
YoY %	64.11%	24.40%	35.59%	70.94%	-18.33%	-24.48%	-	-
Horiz. %	291.87%	177.84%	142.96%	105.43%	61.68%	75.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.97%	31.08%	23.35%	26.44%	21.49%	22.34%	18.37%	-
YoY %	2.86%	33.10%	-11.69%	23.03%	-3.80%	21.61%	-	-
Horiz. %	174.03%	169.19%	127.11%	143.93%	116.98%	121.61%	100.00%	-
Total Cost	10,929,333	5,177,333	3,248,000	4,387,937	638,638	739,406	556,916	64.19%
YoY %	111.10%	59.40%	-25.98%	587.08%	-13.63%	32.77%	-	-
Horiz. %	1,962.47%	929.64%	583.21%	787.90%	114.67%	132.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	33.72%	87.40%	19.31%	7.04%	-3.75%	-10.13%	-	-
Horiz. %	276.81%	207.01%	110.46%	92.59%	86.50%	89.87%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	77,512	33,348	56,807	58,257	58,561	87,393	87,051	-1.91%
YoY %	132.43%	-41.30%	-2.49%	-0.52%	-32.99%	0.39%	-	-
Horiz. %	89.04%	38.31%	65.26%	66.92%	67.27%	100.39%	100.00%	-
Div Payout %	8.47%	5.98%	12.68%	17.63%	30.30%	36.93%	27.78%	-
YoY %	41.64%	-52.84%	-28.08%	-41.82%	-17.95%	32.94%	-	-
Horiz. %	30.49%	21.53%	45.64%	63.46%	109.07%	132.94%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
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%
YoY %	33.72%	87.40%	19.31%	7.04%	-3.75%	-10.13%	-	-
Horiz. %	276.81%	207.01%	110.46%	92.59%	86.50%	89.87%	100.00%	-
NOSH	3,064,098	3,052,501	1,099,812	1,098,384	1,094,011	1,093,047	1,088,143	18.82%
YoY %	0.38%	177.55%	0.13%	0.40%	0.09%	0.45%	-	-
Horiz. %	281.59%	280.52%	101.07%	100.94%	100.54%	100.45%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	8.35%	10.98%	15.00%	8.63%	27.80%	25.79%	36.01%	-
YoY %	-23.95%	-26.80%	73.81%	-68.96%	7.79%	-28.38%	-	-
Horiz. %	23.19%	30.49%	41.66%	23.97%	77.20%	71.62%	100.00%	-
ROE	16.47%	13.42%	20.22%	17.79%	11.14%	13.13%	15.63%	-
YoY %	22.73%	-33.63%	13.66%	59.69%	-15.16%	-15.99%	-	-
Horiz. %	105.37%	85.86%	129.37%	113.82%	71.27%	84.01%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	410.27	232.53	358.76	439.63	80.56	91.21	79.98	31.30%
YoY %	76.44%	-35.19%	-18.40%	445.72%	-11.68%	14.04%	-	-
Horiz. %	512.97%	290.74%	448.56%	549.67%	100.73%	114.04%	100.00%	-
EPS	26.80	16.80	42.00	30.25	17.60	21.64	28.80	-1.19%
YoY %	59.52%	-60.00%	38.84%	71.87%	-18.67%	-24.86%	-	-
Horiz. %	93.06%	58.33%	145.83%	105.03%	61.11%	75.14%	100.00%	-
DPS	2.67	1.33	5.33	5.33	5.33	8.00	8.00	-16.70%
YoY %	100.75%	-75.05%	0.00%	0.00%	-33.38%	0.00%	-	-
Horiz. %	33.38%	16.62%	66.62%	66.62%	66.62%	100.00%	100.00%	-
NAPS	1.91	1.66	2.08	1.70	1.58	1.65	1.8432	0.59%
YoY %	15.06%	-20.19%	22.35%	7.59%	-4.24%	-10.48%	-	-
Horiz. %	103.62%	90.06%	112.85%	92.23%	85.72%	89.52%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,099,812
RPS	374.49	182.64	120.00	150.80	27.78	31.29	27.33	54.66%
YoY %	105.04%	52.20%	-20.42%	442.84%	-11.22%	14.49%	-	-
Horiz. %	1,370.25%	668.28%	439.08%	551.77%	101.65%	114.49%	100.00%	-
EPS	28.72	17.50	14.07	10.38	6.07	7.43	9.84	19.53%
YoY %	64.11%	24.38%	35.55%	71.00%	-18.30%	-24.49%	-	-
Horiz. %	291.87%	177.85%	142.99%	105.49%	61.69%	75.51%	100.00%	-
DPS	2.43	1.05	1.78	1.83	1.84	2.74	2.73	-1.92%
YoY %	131.43%	-41.01%	-2.73%	-0.54%	-32.85%	0.37%	-	-
Horiz. %	89.01%	38.46%	65.20%	67.03%	67.40%	100.37%	100.00%	-
NAPS	1.7435	1.3038	0.6957	0.5831	0.5448	0.566	0.6298	18.48%
YoY %	33.72%	87.41%	19.31%	7.03%	-3.75%	-10.13%	-	-
Horiz. %	276.83%	207.02%	110.46%	92.58%	86.50%	89.87%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-34.07%	-44.17%	56.73%	-87.88%	75.82%	-1.41%	-	-
Horiz. %	12.12%	18.38%	32.93%	21.01%	173.33%	98.59%	100.00%	-
P/EPS	7.79	9.51	13.91	15.14	39.25	20.54	13.75	-9.03%
YoY %	-18.09%	-31.63%	-8.12%	-61.43%	91.09%	49.38%	-	-
Horiz. %	56.65%	69.16%	101.16%	110.11%	285.45%	149.38%	100.00%	-
EY	12.84	10.51	7.19	6.60	2.55	4.87	7.27	9.93%
YoY %	22.17%	46.18%	8.94%	158.82%	-47.64%	-33.01%	-	-
Horiz. %	176.62%	144.57%	98.90%	90.78%	35.08%	66.99%	100.00%	-
DY	1.09	0.63	0.91	1.16	0.77	1.80	2.02	-9.76%
YoY %	73.02%	-30.77%	-21.55%	50.65%	-57.22%	-10.89%	-	-
Horiz. %	53.96%	31.19%	45.05%	57.43%	38.12%	89.11%	100.00%	-
P/NAPS	1.28	1.28	2.81	2.69	4.37	2.70	2.15	-8.27%
YoY %	0.00%	-54.45%	4.46%	-38.44%	61.85%	25.58%	-	-
Horiz. %	59.53%	59.53%	130.70%	125.12%	203.26%	125.58%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-41.90%	-32.69%	26.83%	-84.61%	74.07%	-2.34%	-	-
Horiz. %	12.98%	22.34%	33.19%	26.17%	170.00%	97.66%	100.00%	-
P/EPS	7.94	10.91	13.31	17.92	36.58	19.34	13.06	-7.95%
YoY %	-27.22%	-18.03%	-25.73%	-51.01%	89.14%	48.09%	-	-
Horiz. %	60.80%	83.54%	101.91%	137.21%	280.09%	148.09%	100.00%	-
EY	12.59	9.17	7.51	5.58	2.73	5.17	7.66	8.62%
YoY %	37.30%	22.10%	34.59%	104.40%	-47.20%	-32.51%	-	-
Horiz. %	164.36%	119.71%	98.04%	72.85%	35.64%	67.49%	100.00%	-
DY	1.07	0.55	0.95	0.98	0.83	1.91	2.13	-10.83%
YoY %	94.55%	-42.11%	-3.06%	18.07%	-56.54%	-10.33%	-	-
Horiz. %	50.23%	25.82%	44.60%	46.01%	38.97%	89.67%	100.00%	-
P/NAPS	1.31	1.46	2.69	3.19	4.08	2.54	2.04	-7.11%
YoY %	-10.27%	-45.72%	-15.67%	-21.81%	60.63%	24.51%	-	-
Horiz. %	64.22%	71.57%	131.86%	156.37%	200.00%	124.51%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-26 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-26 16:05:00

EMA 5

5 Mins

BUY

2024-04-26 16:00:00

ADX

5 Mins

BUY

2024-04-26 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

HLIND

HONG LEONG INDUSTRIES BHD

333

YTL

YTL CORPORATION BHD

271

CAPITALA

CAPITAL A BERHAD

232

MAYBANK

MALAYAN BANKING BHD

222

PBBANK

PUBLIC BANK BHD

187

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More