[YINSON] YoY Cumulative Quarter Result on 31-Jan-2019 [#4]

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

27-Mar-2019

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

31-Jan-2019 [#4]

Profit Trend

QoQ- 32.34%

YoY- -19.61%

Quarter Report

Q4 FY2019 27.03.2019.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Cumulative Result
Revenue	3,607,000	4,849,000	2,519,340	1,034,899	910,156	543,255	424,398	42.80%
YoY %	-25.61%	92.47%	143.44%	13.71%	67.54%	28.01%	-	-
Horiz. %	849.91%	1,142.56%	593.63%	243.85%	214.46%	128.01%	100.00%	-
PBT	716,000	580,000	331,118	343,861	361,770	213,179	292,760	16.05%
YoY %	23.45%	75.16%	-3.71%	-4.95%	69.70%	-27.18%	-	-
Horiz. %	244.57%	198.11%	113.10%	117.45%	123.57%	72.82%	100.00%	-
Tax	-192,000	-168,000	-69,821	-79,482	-69,697	-16,424	-76,939	16.44%
YoY %	-14.29%	-140.62%	12.15%	-14.04%	-324.36%	78.65%	-	-
Horiz. %	249.55%	218.35%	90.75%	103.31%	90.59%	21.35%	100.00%	-
NP	524,000	412,000	261,297	264,379	292,073	196,755	215,821	15.91%
YoY %	27.18%	57.67%	-1.17%	-9.48%	48.45%	-8.83%	-	-
Horiz. %	242.79%	190.90%	121.07%	122.50%	135.33%	91.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,000	315,000	209,909	234,896	292,179	197,048	224,663	10.12%
YoY %	27.30%	50.07%	-10.64%	-19.61%	48.28%	-12.29%	-	-
Horiz. %	178.49%	140.21%	93.43%	104.55%	130.05%	87.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.82%	28.97%	21.09%	23.11%	19.27%	7.70%	26.28%	-
YoY %	-7.42%	37.36%	-8.74%	19.93%	150.26%	-70.70%	-	-
Horiz. %	102.05%	110.24%	80.25%	87.94%	73.33%	29.30%	100.00%	-
Total Cost	3,083,000	4,437,000	2,258,043	770,520	618,083	346,500	208,577	56.59%
YoY %	-30.52%	96.50%	193.05%	24.66%	78.38%	66.13%	-	-
Horiz. %	1,478.11%	2,127.27%	1,082.59%	369.42%	296.33%	166.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,332,792	1,780,219	1,645,192	1,751,680	1,970,282	1,964,482	1,771,674	4.68%
YoY %	31.04%	8.21%	-6.08%	-11.09%	0.30%	10.88%	-	-
Horiz. %	131.67%	100.48%	92.86%	98.87%	111.21%	110.88%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	63,912	63,960	66,249	65,688	129,163	181,018	21,345	20.03%
YoY %	-0.08%	-3.46%	0.85%	-49.14%	-28.65%	748.06%	-	-
Horiz. %	299.42%	299.65%	310.37%	307.74%	605.12%	848.06%	100.00%	-
Div Payout %	15.94%	20.30%	31.56%	27.96%	44.21%	91.86%	9.50%	-
YoY %	-21.48%	-35.68%	12.88%	-36.76%	-51.87%	866.95%	-	-
Horiz. %	167.79%	213.68%	332.21%	294.32%	465.37%	966.95%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	2,332,792	1,780,219	1,645,192	1,751,680	1,970,282	1,964,482	1,771,674	4.68%
YoY %	31.04%	8.21%	-6.08%	-11.09%	0.30%	10.88%	-	-
Horiz. %	131.67%	100.48%	92.86%	98.87%	111.21%	110.88%	100.00%	-
NOSH	1,101,346	1,099,519	1,094,745	1,093,245	1,092,808	1,090,470	1,067,274	0.52%
YoY %	0.17%	0.44%	0.14%	0.04%	0.21%	2.17%	-	-
Horiz. %	103.19%	103.02%	102.57%	102.43%	102.39%	102.17%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	14.53%	8.50%	10.37%	25.55%	32.09%	36.22%	50.85%	-
YoY %	70.94%	-18.03%	-59.41%	-20.38%	-11.40%	-28.77%	-	-
Horiz. %	28.57%	16.72%	20.39%	50.25%	63.11%	71.23%	100.00%	-
ROE	17.19%	17.69%	12.76%	13.41%	14.83%	10.03%	12.68%	-
YoY %	-2.83%	38.64%	-4.85%	-9.58%	47.86%	-20.90%	-	-
Horiz. %	135.57%	139.51%	100.63%	105.76%	116.96%	79.10%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	338.62	454.88	228.17	94.53	84.56	49.82	39.76	42.85%
YoY %	-25.56%	99.36%	141.37%	11.79%	69.73%	25.30%	-	-
Horiz. %	851.66%	1,144.06%	573.87%	237.75%	212.68%	125.30%	100.00%	-
EPS	37.60	29.50	18.90	21.43	26.85	18.07	21.05	10.14%
YoY %	27.46%	56.08%	-11.81%	-20.19%	48.59%	-14.16%	-	-
Horiz. %	178.62%	140.14%	89.79%	101.81%	127.55%	85.84%	100.00%	-
DPS	6.00	6.00	6.00	6.00	12.00	16.60	2.00	20.07%
YoY %	0.00%	0.00%	0.00%	-50.00%	-27.71%	730.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	300.00%	600.00%	830.00%	100.00%	-
NAPS	2.19	1.67	1.49	1.60	1.8305	1.8015	1.66	4.72%
YoY %	31.14%	12.08%	-6.88%	-12.59%	1.61%	8.52%	-	-
Horiz. %	131.93%	100.60%	89.76%	96.39%	110.27%	108.52%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,093,245
RPS	112.54	151.29	78.61	32.29	28.40	16.95	13.24	42.81%
YoY %	-25.61%	92.46%	143.45%	13.70%	67.55%	28.02%	-	-
Horiz. %	850.00%	1,142.67%	593.73%	243.88%	214.50%	128.02%	100.00%	-
EPS	12.51	9.83	6.55	7.33	9.12	6.15	7.01	10.12%
YoY %	27.26%	50.08%	-10.64%	-19.63%	48.29%	-12.27%	-	-
Horiz. %	178.46%	140.23%	93.44%	104.56%	130.10%	87.73%	100.00%	-
DPS	1.99	2.00	2.07	2.05	4.03	5.65	0.67	19.87%
YoY %	-0.50%	-3.38%	0.98%	-49.13%	-28.67%	743.28%	-	-
Horiz. %	297.01%	298.51%	308.96%	305.97%	601.49%	843.28%	100.00%	-
NAPS	0.7279	0.5554	0.5133	0.5465	0.6147	0.6129	0.5528	4.68%
YoY %	31.06%	8.20%	-6.08%	-11.09%	0.29%	10.87%	-	-
Horiz. %	131.68%	100.47%	92.85%	98.86%	111.20%	110.87%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	5.50	5.20	6.20	4.10	4.22	3.11	2.73	-
P/RPS	1.62	1.14	2.72	4.34	4.99	6.24	6.87	-21.38%
YoY %	42.11%	-58.09%	-37.33%	-13.03%	-20.03%	-9.17%	-	-
Horiz. %	23.58%	16.59%	39.59%	63.17%	72.63%	90.83%	100.00%	-
P/EPS	14.61	17.60	32.61	19.11	15.55	17.21	12.97	2.00%
YoY %	-16.99%	-46.03%	70.64%	22.89%	-9.65%	32.69%	-	-
Horiz. %	112.64%	135.70%	251.43%	147.34%	119.89%	132.69%	100.00%	-
EY	6.84	5.68	3.07	5.23	6.43	5.81	7.71	-1.97%
YoY %	20.42%	85.02%	-41.30%	-18.66%	10.67%	-24.64%	-	-
Horiz. %	88.72%	73.67%	39.82%	67.83%	83.40%	75.36%	100.00%	-
DY	1.09	1.15	0.97	1.46	2.84	5.34	0.73	6.90%
YoY %	-5.22%	18.56%	-33.56%	-48.59%	-46.82%	631.51%	-	-
Horiz. %	149.32%	157.53%	132.88%	200.00%	389.04%	731.51%	100.00%	-
P/NAPS	2.51	3.11	4.16	2.56	2.31	1.73	1.64	7.34%
YoY %	-19.29%	-25.24%	62.50%	10.82%	33.53%	5.49%	-	-
Horiz. %	153.05%	189.63%	253.66%	156.10%	140.85%	105.49%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	29/03/22	25/03/21	25/03/20	27/03/19	29/03/18	30/03/17	30/03/16	-
Price	4.49	5.40	5.09	4.59	3.76	3.21	2.75	-
P/RPS	1.33	1.19	2.23	4.86	4.45	6.44	6.92	-24.01%
YoY %	11.76%	-46.64%	-54.12%	9.21%	-30.90%	-6.94%	-	-
Horiz. %	19.22%	17.20%	32.23%	70.23%	64.31%	93.06%	100.00%	-
P/EPS	11.93	18.27	26.77	21.39	13.85	17.76	13.06	-1.49%
YoY %	-34.70%	-31.75%	25.15%	54.44%	-22.02%	35.99%	-	-
Horiz. %	91.35%	139.89%	204.98%	163.78%	106.05%	135.99%	100.00%	-
EY	8.38	5.47	3.73	4.67	7.22	5.63	7.65	1.52%
YoY %	53.20%	46.65%	-20.13%	-35.32%	28.24%	-26.41%	-	-
Horiz. %	109.54%	71.50%	48.76%	61.05%	94.38%	73.59%	100.00%	-
DY	1.34	1.11	1.18	1.31	3.19	5.17	0.73	10.64%
YoY %	20.72%	-5.93%	-9.92%	-58.93%	-38.30%	608.22%	-	-
Horiz. %	183.56%	152.05%	161.64%	179.45%	436.99%	708.22%	100.00%	-
P/NAPS	2.05	3.23	3.42	2.87	2.05	1.78	1.66	3.57%
YoY %	-36.53%	-5.56%	19.16%	40.00%	15.17%	7.23%	-	-
Horiz. %	123.49%	194.58%	206.02%	172.89%	123.49%	107.23%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos