[YINSON] YoY TTM 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- -1.49%
YoY- -9.16%
Quarter Report
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 8,337,000 3,620,000 5,496,894 2,654,091 1,008,717 972,921 600,270 55.00%
PBT 951,000 719,000 701,254 317,532 347,996 361,056 257,635 24.30%
Tax -308,000 -201,000 -189,519 -71,968 -82,555 -68,645 -22,585 54.53%
NP 643,000 518,000 511,735 245,564 265,441 292,411 235,050 18.25%
-
NP to SH 674,000 409,000 380,085 206,771 227,619 292,324 234,958 19.19%
-
Tax Rate 32.39% 27.96% 27.03% 22.66% 23.72% 19.01% 8.77% -
Total Cost 7,694,000 3,102,000 4,985,159 2,408,527 743,276 680,510 365,220 66.14%
-
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.11%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 51,924 63,914 65,049 65,990 65,536 108,121 21,741 15.60%
Div Payout % 7.70% 15.63% 17.11% 31.91% 28.79% 36.99% 9.25% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.11%
NOSH 3,063,864 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 1,088,194 18.82%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 7.71% 14.31% 9.31% 9.25% 26.31% 30.05% 39.16% -
ROE 20.38% 7.24% 18.78% 12.51% 12.66% 14.43% 11.99% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 398.22 169.86 515.94 242.54 91.99 89.36 55.16 39.00%
EPS 32.19 19.19 35.67 18.90 20.76 26.85 21.59 6.88%
DPS 2.48 3.00 6.11 6.00 6.00 10.00 2.00 3.64%
NAPS 1.58 2.65 1.90 1.51 1.64 1.86 1.8006 -2.15%
Adjusted Per Share Value based on latest NOSH - 1,095,695
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 261.77 113.66 172.60 83.34 31.67 30.55 18.85 55.00%
EPS 21.16 12.84 11.93 6.49 7.15 9.18 7.38 19.18%
DPS 1.63 2.01 2.04 2.07 2.06 3.39 0.68 15.67%
NAPS 1.0386 1.7733 0.6356 0.5188 0.5646 0.6359 0.6152 9.11%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 2.62 2.45 5.22 5.18 4.84 3.96 3.35 -
P/RPS 0.66 1.44 1.01 2.14 5.26 4.43 6.07 -30.90%
P/EPS 8.14 12.77 14.63 27.41 23.32 14.75 15.52 -10.19%
EY 12.29 7.83 6.83 3.65 4.29 6.78 6.45 11.33%
DY 0.95 1.22 1.17 1.16 1.24 2.53 0.60 7.95%
P/NAPS 1.66 0.92 2.75 3.43 2.95 2.13 1.86 -1.87%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 23/06/23 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 19/06/17 -
Price 2.56 2.11 5.00 5.95 6.19 4.65 3.40 -
P/RPS 0.64 1.24 0.97 2.45 6.73 5.20 6.16 -31.42%
P/EPS 7.95 10.99 14.02 31.49 29.82 17.32 15.75 -10.76%
EY 12.58 9.10 7.13 3.18 3.35 5.77 6.35 12.06%
DY 0.97 1.42 1.22 1.01 0.97 2.15 0.59 8.63%
P/NAPS 1.62 0.80 2.63 3.94 3.77 2.50 1.89 -2.53%

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