[YINSON] YoY Quarter Result on 31-Oct-2020 [#3]

Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 0.37%
YoY- 86.65%
Quarter Report
View:
Show?
Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 2,813,000 1,737,000 820,000 2,262,315 240,966 265,576 263,120 48.39%
PBT 353,000 258,000 166,000 183,199 83,682 71,281 106,736 22.04%
Tax -75,000 -81,000 -40,000 -46,326 -15,889 -19,465 -15,514 30.01%
NP 278,000 177,000 126,000 136,873 67,793 51,816 91,222 20.39%
-
NP to SH 248,000 155,000 98,000 100,729 53,967 43,397 91,156 18.14%
-
Tax Rate 21.25% 31.40% 24.10% 25.29% 18.99% 27.31% 14.53% -
Total Cost 2,535,000 1,560,000 694,000 2,125,442 173,173 213,760 171,898 56.56%
-
Net Worth 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 18.49%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,004,996 18.49%
NOSH 3,064,098 3,052,501 1,099,812 1,098,384 1,094,011 1,093,047 1,087,780 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 9.88% 10.19% 15.37% 6.05% 28.13% 19.51% 34.67% -
ROE 4.47% 3.73% 4.42% 5.42% 3.11% 2.41% 4.55% -
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 96.78 69.45 76.99 207.11 21.95 24.31 24.19 25.98%
EPS 7.30 4.90 9.20 9.22 4.91 3.97 8.38 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 1,098,384
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 88.33 54.54 25.75 71.03 7.57 8.34 8.26 48.40%
EPS 7.79 4.87 3.08 3.16 1.69 1.36 2.86 18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7432 1.3037 0.6956 0.5831 0.5447 0.566 0.6295 18.49%
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 2.53 3.05 7.60 2.21 31.49 18.30 16.37 -26.73%
P/EPS 28.72 34.21 63.58 49.67 140.59 112.02 47.26 -7.96%
EY 3.48 2.92 1.57 2.01 0.71 0.89 2.12 8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.58 3.50 7.27 2.62 29.35 17.24 15.54 -25.85%
P/EPS 29.30 39.21 60.87 58.78 131.03 105.47 44.87 -6.85%
EY 3.41 2.55 1.64 1.70 0.76 0.95 2.23 7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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