[YINSON] YoY Cumulative Quarter Result on 31-Oct-2018 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
20-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 32.36%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 2,866,000 3,601,641 663,401 747,298 652,762 357,787 308,210 44.96%
PBT 561,000 422,345 234,906 248,197 287,971 182,896 194,630 19.27%
Tax -131,000 -111,657 -50,484 -55,454 -52,896 -37,342 -26,020 30.88%
NP 430,000 310,688 184,422 192,743 235,075 145,554 168,610 16.86%
-
NP to SH 336,000 247,801 144,963 177,496 235,039 145,847 174,565 11.52%
-
Tax Rate 23.35% 26.44% 21.49% 22.34% 18.37% 20.42% 13.37% -
Total Cost 2,436,000 3,290,953 478,979 554,555 417,687 212,233 139,600 60.98%
-
Net Worth 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 -0.53%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 42,605 43,692 43,920 65,544 65,288 - - -
Div Payout % 12.68% 17.63% 30.30% 36.93% 27.78% - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 -0.53%
NOSH 1,099,812 1,098,384 1,094,011 1,093,047 1,088,143 1,089,567 1,067,023 0.50%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 15.00% 8.63% 27.80% 25.79% 36.01% 40.68% 54.71% -
ROE 15.17% 13.34% 8.36% 9.85% 11.72% 7.74% 7.63% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 269.07 329.72 60.42 68.41 59.99 32.84 28.89 45.00%
EPS 31.50 22.69 13.20 16.23 21.60 13.38 16.36 11.52%
DPS 4.00 4.00 4.00 6.00 6.00 0.00 0.00 -
NAPS 2.08 1.70 1.58 1.65 1.8432 1.7288 2.1442 -0.50%
Adjusted Per Share Value based on latest NOSH - 1,093,047
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 89.42 112.37 20.70 23.32 20.37 11.16 9.62 44.95%
EPS 10.48 7.73 4.52 5.54 7.33 4.55 5.45 11.50%
DPS 1.33 1.36 1.37 2.05 2.04 0.00 0.00 -
NAPS 0.6913 0.5794 0.5413 0.5624 0.6258 0.5877 0.7138 -0.53%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 5.85 4.58 6.91 4.45 3.96 3.13 2.94 -
P/RPS 2.17 1.39 11.44 6.51 6.60 9.53 10.18 -22.69%
P/EPS 18.54 20.19 52.34 27.39 18.33 23.38 17.97 0.52%
EY 5.39 4.95 1.91 3.65 5.45 4.28 5.56 -0.51%
DY 0.68 0.87 0.58 1.35 1.52 0.00 0.00 -
P/NAPS 2.81 2.69 4.37 2.70 2.15 1.81 1.37 12.70%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 -
Price 5.60 5.42 6.44 4.19 3.76 2.88 2.90 -
P/RPS 2.08 1.64 10.66 6.13 6.27 8.77 10.04 -23.05%
P/EPS 17.75 23.89 48.78 25.79 17.41 21.52 17.73 0.01%
EY 5.63 4.19 2.05 3.88 5.74 4.65 5.64 -0.02%
DY 0.71 0.74 0.62 1.43 1.60 0.00 0.00 -
P/NAPS 2.69 3.19 4.08 2.54 2.04 1.67 1.35 12.16%

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