[YINSON] YoY Cumulative Quarter Result on 31-Jul-2020 [#2]

Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 214.82%
YoY- 61.62%
View:
Show?
Cumulative Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 6,131,000 2,625,000 2,046,000 1,339,326 422,435 481,722 389,642 58.26%
PBT 745,000 437,000 395,000 239,146 151,224 176,916 181,235 26.55%
Tax -276,000 -135,000 -91,000 -65,331 -34,595 -35,989 -37,382 39.52%
NP 469,000 302,000 304,000 173,815 116,629 140,927 143,853 21.75%
-
NP to SH 438,000 263,000 238,000 147,072 90,996 134,099 143,883 20.37%
-
Tax Rate 37.05% 30.89% 23.04% 27.32% 22.88% 20.34% 20.63% -
Total Cost 5,662,000 2,323,000 1,742,000 1,165,511 305,806 340,795 245,789 68.64%
-
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 16.76%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 58,132 22,959 42,610 43,729 43,907 43,640 43,534 4.93%
Div Payout % 13.27% 8.73% 17.90% 29.73% 48.25% 32.54% 30.26% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 16.76%
NOSH 3,064,018 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 1,088,373 18.81%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 7.65% 11.50% 14.86% 12.98% 27.61% 29.25% 36.92% -
ROE 8.76% 3.09% 11.01% 8.01% 5.21% 7.10% 7.30% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 210.93 114.33 192.07 122.51 38.48 44.15 35.80 34.37%
EPS 12.80 11.50 22.30 13.45 8.29 12.29 13.22 -0.53%
DPS 2.00 1.00 4.00 4.00 4.00 4.00 4.00 -10.90%
NAPS 1.72 3.71 2.03 1.68 1.59 1.73 1.8118 -0.86%
Adjusted Per Share Value based on latest NOSH - 1,097,015
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 200.07 85.66 66.77 43.71 13.79 15.72 12.72 58.25%
EPS 14.29 8.58 7.77 4.80 2.97 4.38 4.70 20.35%
DPS 1.90 0.75 1.39 1.43 1.43 1.42 1.42 4.97%
NAPS 1.6314 2.7797 0.7057 0.5993 0.5695 0.6159 0.6435 16.76%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 2.55 2.10 4.78 6.27 6.95 4.61 3.55 -
P/RPS 1.21 1.84 2.49 5.12 18.06 10.44 9.92 -29.56%
P/EPS 16.92 18.33 21.39 46.61 83.84 37.51 26.85 -7.40%
EY 5.91 5.45 4.67 2.15 1.19 2.67 3.72 8.01%
DY 0.78 0.48 0.84 0.64 0.58 0.87 1.13 -5.98%
P/NAPS 1.48 0.57 2.35 3.73 4.37 2.66 1.96 -4.57%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/09/23 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 -
Price 2.48 2.30 4.90 5.64 6.70 4.55 3.48 -
P/RPS 1.18 2.01 2.55 4.60 17.41 10.30 9.72 -29.62%
P/EPS 16.46 20.08 21.93 41.92 80.82 37.02 26.32 -7.52%
EY 6.08 4.98 4.56 2.39 1.24 2.70 3.80 8.14%
DY 0.81 0.43 0.82 0.71 0.60 0.88 1.15 -5.67%
P/NAPS 1.44 0.62 2.41 3.36 4.21 2.63 1.92 -4.67%

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