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

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

28-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Jul-2020 [#2]

Profit Trend

QoQ- 114.82%

YoY- 143.93%

Quarter Report

Q2 FY2021 - 29.09.2020.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Quarter Result
Revenue	3,113,000	1,620,000	1,054,000	995,579	213,439	246,544	217,229	55.81%
YoY %	92.16%	53.70%	5.87%	366.45%	-13.43%	13.49%	-	-
Horiz. %	1,433.05%	745.76%	485.20%	458.31%	98.26%	113.49%	100.00%	-
PBT	449,000	247,000	208,000	173,055	71,547	101,374	104,979	27.39%
YoY %	81.78%	18.75%	20.19%	141.88%	-29.42%	-3.43%	-	-
Horiz. %	427.70%	235.29%	198.13%	164.85%	68.15%	96.57%	100.00%	-
Tax	-174,000	-84,000	-49,000	-45,193	-16,604	-21,071	-21,412	41.76%
YoY %	-107.14%	-71.43%	-8.42%	-172.18%	21.20%	1.59%	-	-
Horiz. %	812.63%	392.30%	228.84%	211.06%	77.55%	98.41%	100.00%	-
NP	275,000	163,000	159,000	127,862	54,943	80,303	83,567	21.94%
YoY %	68.71%	2.52%	24.35%	132.72%	-31.58%	-3.91%	-	-
Horiz. %	329.08%	195.05%	190.27%	153.01%	65.75%	96.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	230,000	143,000	126,000	100,356	41,142	73,668	83,597	18.36%
YoY %	60.84%	13.49%	25.55%	143.93%	-44.15%	-11.88%	-	-
Horiz. %	275.13%	171.06%	150.72%	120.05%	49.21%	88.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.75%	34.01%	23.56%	26.11%	23.21%	20.79%	20.40%	-
YoY %	13.94%	44.35%	-9.77%	12.49%	11.64%	1.91%	-	-
Horiz. %	189.95%	166.72%	115.49%	127.99%	113.77%	101.91%	100.00%	-
Total Cost	2,838,000	1,457,000	895,000	867,717	158,496	166,241	133,662	66.36%
YoY %	94.78%	62.79%	3.14%	447.47%	-4.66%	24.37%	-	-
Horiz. %	2,123.27%	1,090.06%	669.60%	649.19%	118.58%	124.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,999,396	8,518,085	2,162,485	1,836,638	1,745,320	1,887,431	1,972,149	16.76%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.30%	-	-
Horiz. %	253.50%	431.92%	109.65%	93.13%	88.50%	95.70%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	58,132	22,959	42,610	43,729	43,907	43,640	43,540	4.93%
YoY %	153.20%	-46.12%	-2.56%	-0.41%	0.61%	0.23%	-	-
Horiz. %	133.51%	52.73%	97.86%	100.43%	100.84%	100.23%	100.00%	-
Div Payout %	25.28%	16.06%	33.82%	43.57%	106.72%	59.24%	52.08%	-
YoY %	57.41%	-52.51%	-22.38%	-59.17%	80.15%	13.75%	-	-
Horiz. %	48.54%	30.84%	64.94%	83.66%	204.92%	113.75%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	4,999,396	8,518,085	2,162,485	1,836,638	1,745,320	1,887,431	1,972,149	16.76%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.30%	-	-
Horiz. %	253.50%	431.92%	109.65%	93.13%	88.50%	95.70%	100.00%	-
NOSH	3,064,018	3,066,511	1,099,737	1,097,015	1,093,675	1,093,017	1,088,502	18.81%
YoY %	-0.08%	178.84%	0.25%	0.31%	0.06%	0.41%	-	-
Horiz. %	281.49%	281.72%	101.03%	100.78%	100.48%	100.41%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	8.83%	10.06%	15.09%	12.84%	25.74%	32.57%	38.47%	-
YoY %	-12.23%	-33.33%	17.52%	-50.12%	-20.97%	-15.34%	-	-
Horiz. %	22.95%	26.15%	39.23%	33.38%	66.91%	84.66%	100.00%	-
ROE	4.60%	1.68%	5.83%	5.46%	2.36%	3.90%	4.24%	-
YoY %	173.81%	-71.18%	6.78%	131.36%	-39.49%	-8.02%	-	-
Horiz. %	108.49%	39.62%	137.50%	128.77%	55.66%	91.98%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	107.10	70.56	98.94	91.07	19.44	22.60	19.96	32.29%
YoY %	51.79%	-28.68%	8.64%	368.47%	-13.98%	13.23%	-	-
Horiz. %	536.57%	353.51%	495.69%	456.26%	97.39%	113.23%	100.00%	-
EPS	6.70	6.20	11.80	9.18	3.75	6.75	7.68	-2.24%
YoY %	8.06%	-47.46%	28.54%	144.80%	-44.44%	-12.11%	-	-
Horiz. %	87.24%	80.73%	153.65%	119.53%	48.83%	87.89%	100.00%	-
DPS	2.00	1.00	4.00	4.00	4.00	4.00	4.00	-10.90%
YoY %	100.00%	-75.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	25.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.72	3.71	2.03	1.68	1.59	1.73	1.8118	-0.86%
YoY %	-53.64%	82.76%	20.83%	5.66%	-8.09%	-4.51%	-	-
Horiz. %	94.93%	204.77%	112.04%	92.73%	87.76%	95.49%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,097,015
RPS	97.76	50.87	33.10	31.26	6.70	7.74	6.82	55.82%
YoY %	92.18%	53.69%	5.89%	366.57%	-13.44%	13.49%	-	-
Horiz. %	1,433.43%	745.89%	485.34%	458.36%	98.24%	113.49%	100.00%	-
EPS	7.22	4.49	3.96	3.15	1.29	2.31	2.63	18.32%
YoY %	60.80%	13.38%	25.71%	144.19%	-44.16%	-12.17%	-	-
Horiz. %	274.52%	170.72%	150.57%	119.77%	49.05%	87.83%	100.00%	-
DPS	1.83	0.72	1.34	1.37	1.38	1.37	1.37	4.94%
YoY %	154.17%	-46.27%	-2.19%	-0.72%	0.73%	0.00%	-	-
Horiz. %	133.58%	52.55%	97.81%	100.00%	100.73%	100.00%	100.00%	-
NAPS	1.57	2.6749	0.6791	0.5768	0.5481	0.5927	0.6193	16.76%
YoY %	-41.31%	293.89%	17.74%	5.24%	-7.52%	-4.30%	-	-
Horiz. %	253.51%	431.92%	109.66%	93.14%	88.50%	95.70%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
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	2.38	2.98	4.83	6.89	35.74	20.40	17.79	-28.47%
YoY %	-20.13%	-38.30%	-29.90%	-80.72%	75.20%	14.67%	-	-
Horiz. %	13.38%	16.75%	27.15%	38.73%	200.90%	114.67%	100.00%	-
P/EPS	32.23	33.72	40.41	68.30	185.43	68.27	46.22	-5.82%
YoY %	-4.42%	-16.56%	-40.83%	-63.17%	171.61%	47.71%	-	-
Horiz. %	69.73%	72.96%	87.43%	147.77%	401.19%	147.71%	100.00%	-
EY	3.10	2.97	2.47	1.46	0.54	1.46	2.16	6.20%
YoY %	4.38%	20.24%	69.18%	170.37%	-63.01%	-32.41%	-	-
Horiz. %	143.52%	137.50%	114.35%	67.59%	25.00%	67.59%	100.00%	-
DY	0.78	0.48	0.84	0.64	0.58	0.87	1.13	-5.98%
YoY %	62.50%	-42.86%	31.25%	10.34%	-33.33%	-23.01%	-	-
Horiz. %	69.03%	42.48%	74.34%	56.64%	51.33%	76.99%	100.00%	-
P/NAPS	1.48	0.57	2.35	3.73	4.37	2.66	1.96	-4.57%
YoY %	159.65%	-75.74%	-37.00%	-14.65%	64.29%	35.71%	-	-
Horiz. %	75.51%	29.08%	119.90%	190.31%	222.96%	135.71%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
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	2.32	3.26	4.95	6.19	34.46	20.13	17.44	-28.54%
YoY %	-28.83%	-34.14%	-20.03%	-82.04%	71.19%	15.42%	-	-
Horiz. %	13.30%	18.69%	28.38%	35.49%	197.59%	115.42%	100.00%	-
P/EPS	31.34	36.93	41.43	61.44	178.76	67.38	45.31	-5.95%
YoY %	-15.14%	-10.86%	-32.57%	-65.63%	165.30%	48.71%	-	-
Horiz. %	69.17%	81.51%	91.44%	135.60%	394.53%	148.71%	100.00%	-
EY	3.19	2.71	2.41	1.63	0.56	1.48	2.21	6.30%
YoY %	17.71%	12.45%	47.85%	191.07%	-62.16%	-33.03%	-	-
Horiz. %	144.34%	122.62%	109.05%	73.76%	25.34%	66.97%	100.00%	-
DY	0.81	0.43	0.82	0.71	0.60	0.88	1.15	-5.67%
YoY %	88.37%	-47.56%	15.49%	18.33%	-31.82%	-23.48%	-	-
Horiz. %	70.43%	37.39%	71.30%	61.74%	52.17%	76.52%	100.00%	-
P/NAPS	1.44	0.62	2.41	3.36	4.21	2.63	1.92	-4.67%
YoY %	132.26%	-74.27%	-28.27%	-20.19%	60.08%	36.98%	-	-
Horiz. %	75.00%	32.29%	125.52%	175.00%	219.27%	136.98%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 11:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-25 11:00:00

EMA 5

Hourly

SELL

2024-04-25 10:30:00

EMA 5

30 Mins

SELL

2024-04-25 10:30:00

OBV

30 Mins

SELL

2024-04-25 10:10:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

355

PTRANS

PERAK TRANSIT BERHAD

347

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

280

DNEX

DAGANG NEXCHANGE BERHAD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

205

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

ICONIC-WA

0.025

+0.005

112,995,600

SAPNRG

0.045

0.00

111,637,900

HSI-CVW

0.25

+0.02

109,508,100

HSI-HUS

0.125

-0.015

99,188,800

HSI-HSZ

0.285

-0.025

78,650,700

BJCORP

0.31

+0.025

72,657,500

EKOVEST

0.455

-0.005

63,688,600

HSI-HSW

0.035

-0.005

50,011,900

ICONIC

0.085

-0.005

39,763,500

HSI-CVB

0.08

+0.01

35,409,500

More active Stocks

NESTLE

126.80

+0.50

34,700

HEIM

23.34

+0.34

87,800

UTDPLT

26.30

+0.20

180,700

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.75

+0.14

485,400

HLFG

16.80

+0.12

89,800

GASMSIA

3.64

+0.11

331,800

HSI-CV5

0.56

+0.10

8,300

TAS

0.675

+0.09

15,001,100

HSI-CVY

0.43

+0.09

821,200

More gainer Stocks

NVIDIA-C1

3.99

-0.27

3,400

DLADY

33.24

-0.26

2,600

MPI

30.00

-0.22

35,300

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

AIRPORT

9.83

-0.17

4,334,100

LPI

11.90

-0.14

38,700

UWC

3.16

-0.12

545,800

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CA

0.35

-0.10

558,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More