[YINSON] YoY Quarter Result on 30-Apr-2020 [#1]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -28.07%
YoY- -6.29%
Quarter Report
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 1,005,000 992,000 343,747 208,996 235,178 172,413 115,398 43.41%
PBT 190,000 187,000 66,091 79,677 75,542 76,256 31,800 34.68%
Tax -51,000 -42,000 -20,138 -17,991 -14,918 -15,970 -9,809 31.60%
NP 139,000 145,000 45,953 61,686 60,624 60,286 21,991 35.95%
-
NP to SH 120,000 112,000 46,716 49,854 60,431 60,286 22,376 32.28%
-
Tax Rate 26.84% 22.46% 30.47% 22.58% 19.75% 20.94% 30.85% -
Total Cost 866,000 847,000 297,794 147,310 174,554 112,127 93,407 44.91%
-
Net Worth 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 22.27%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 22.27%
NOSH 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 1,088,194 1,091,512 12.44%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 13.83% 14.62% 13.37% 29.52% 25.78% 34.97% 19.06% -
ROE 2.12% 5.53% 2.83% 2.77% 2.98% 3.08% 1.33% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 47.16 93.11 31.41 19.06 21.60 15.84 10.57 28.29%
EPS 5.60 10.50 4.27 4.55 5.55 5.54 2.05 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 1.90 1.51 1.64 1.86 1.8006 1.5471 9.37%
Adjusted Per Share Value based on latest NOSH - 1,095,695
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 32.77 32.35 11.21 6.82 7.67 5.62 3.76 43.43%
EPS 3.91 3.65 1.52 1.63 1.97 1.97 0.73 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8417 0.6601 0.5389 0.5864 0.6604 0.639 0.5507 22.27%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 2.45 5.22 5.18 4.84 3.96 3.35 2.76 -
P/RPS 5.20 5.61 16.49 25.39 18.33 21.14 26.11 -23.57%
P/EPS 43.51 49.66 121.34 106.46 71.35 60.47 134.63 -17.15%
EY 2.30 2.01 0.82 0.94 1.40 1.65 0.74 20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.75 3.43 2.95 2.13 1.86 1.78 -10.41%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 -
Price 2.11 5.00 5.95 6.19 4.65 3.40 2.73 -
P/RPS 4.47 5.37 18.94 32.48 21.53 21.46 25.82 -25.33%
P/EPS 37.47 47.56 139.38 136.15 83.78 61.37 133.17 -19.04%
EY 2.67 2.10 0.72 0.73 1.19 1.63 0.75 23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.63 3.94 3.77 2.50 1.89 1.76 -12.30%

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