[YINSON] YoY Cumulative 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- 41.18%
YoY- 35.59%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 8,944,000 4,362,000 2,866,000 3,601,641 663,401 747,298 652,762 54.65%
PBT 1,098,000 695,000 561,000 422,345 234,906 248,197 287,971 24.97%
Tax -351,000 -216,000 -131,000 -111,657 -50,484 -55,454 -52,896 37.06%
NP 747,000 479,000 430,000 310,688 184,422 192,743 235,075 21.24%
-
NP to SH 686,000 418,000 336,000 247,801 144,963 177,496 235,039 19.53%
-
Tax Rate 31.97% 31.08% 23.35% 26.44% 21.49% 22.34% 18.37% -
Total Cost 8,197,000 3,883,000 2,436,000 3,290,953 478,979 554,555 417,687 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 58,134 25,011 42,605 43,692 43,920 65,544 65,288 -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 12.36% 10.07% 15.17% 13.34% 8.36% 9.85% 11.72% -
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 307.70 174.40 269.07 329.72 60.42 68.41 59.99 31.30%
EPS 20.10 12.60 31.50 22.69 13.20 16.23 21.60 -1.19%
DPS 2.00 1.00 4.00 4.00 4.00 6.00 6.00 -16.72%
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 - 1,099,812
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 280.87 136.98 90.00 113.10 20.83 23.47 20.50 54.65%
EPS 21.54 13.13 10.55 7.78 4.55 5.57 7.38 19.53%
DPS 1.83 0.79 1.34 1.37 1.38 2.06 2.05 -1.87%
NAPS 1.7435 1.3038 0.6957 0.5831 0.5448 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 0.80 1.22 2.17 1.39 11.44 6.51 6.60 -29.63%
P/EPS 10.38 12.69 18.54 20.19 52.34 27.39 18.33 -9.03%
EY 9.63 7.88 5.39 4.95 1.91 3.65 5.45 9.94%
DY 0.82 0.47 0.68 0.87 0.58 1.35 1.52 -9.77%
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 0.81 1.39 2.08 1.64 10.66 6.13 6.27 -28.88%
P/EPS 10.59 14.54 17.75 23.89 48.78 25.79 17.41 -7.94%
EY 9.44 6.88 5.63 4.19 2.05 3.88 5.74 8.64%
DY 0.80 0.41 0.71 0.74 0.62 1.43 1.60 -10.90%
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