[YINSON] YoY 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- 114.82%
YoY- 143.93%
View:
Show?
Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 3,113,000 1,620,000 1,054,000 995,579 213,439 246,544 217,229 55.81%
PBT 449,000 247,000 208,000 173,055 71,547 101,374 104,979 27.39%
Tax -174,000 -84,000 -49,000 -45,193 -16,604 -21,071 -21,412 41.76%
NP 275,000 163,000 159,000 127,862 54,943 80,303 83,567 21.94%
-
NP to SH 230,000 143,000 126,000 100,356 41,142 73,668 83,597 18.36%
-
Tax Rate 38.75% 34.01% 23.56% 26.11% 23.21% 20.79% 20.40% -
Total Cost 2,838,000 1,457,000 895,000 867,717 158,496 166,241 133,662 66.36%
-
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%
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 43,540 4.93%
Div Payout % 25.28% 16.06% 33.82% 43.57% 106.72% 59.24% 52.08% -
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 1,972,149 16.76%
NOSH 3,064,018 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 1,088,502 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 8.83% 10.06% 15.09% 12.84% 25.74% 32.57% 38.47% -
ROE 4.60% 1.68% 5.83% 5.46% 2.36% 3.90% 4.24% -
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 107.10 70.56 98.94 91.07 19.44 22.60 19.96 32.29%
EPS 6.70 6.20 11.80 9.18 3.75 6.75 7.68 -2.24%
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 101.59 52.87 34.39 32.49 6.97 8.05 7.09 55.81%
EPS 7.51 4.67 4.11 3.27 1.34 2.40 2.73 18.36%
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 0.6436 16.75%
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 2.38 2.98 4.83 6.89 35.74 20.40 17.79 -28.47%
P/EPS 32.23 33.72 40.41 68.30 185.43 68.27 46.22 -5.82%
EY 3.10 2.97 2.47 1.46 0.54 1.46 2.16 6.20%
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 2.32 3.26 4.95 6.19 34.46 20.13 17.44 -28.54%
P/EPS 31.34 36.93 41.43 61.44 178.76 67.38 45.31 -5.95%
EY 3.19 2.71 2.41 1.63 0.56 1.48 2.21 6.30%
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