[YINSON] YoY TTM Result on 30-Apr-2022 [#1]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 2.0%
YoY- 7.61%
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 3,620,000 5,496,894 2,654,091 1,008,717 972,921 600,270 440,711 42.02%
PBT 719,000 701,254 317,532 347,996 361,056 257,635 308,324 15.14%
Tax -201,000 -189,519 -71,968 -82,555 -68,645 -22,585 -81,250 16.28%
NP 518,000 511,735 245,564 265,441 292,411 235,050 227,074 14.72%
-
NP to SH 409,000 380,085 206,771 227,619 292,324 234,958 236,594 9.54%
-
Tax Rate 27.96% 27.03% 22.66% 23.72% 19.01% 8.77% 26.35% -
Total Cost 3,102,000 4,985,159 2,408,527 743,276 680,510 365,220 213,637 56.16%
-
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 63,914 65,049 65,990 65,536 108,121 21,741 21,363 20.02%
Div Payout % 15.63% 17.11% 31.91% 28.79% 36.99% 9.25% 9.03% -
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 14.31% 9.31% 9.25% 26.31% 30.05% 39.16% 51.52% -
ROE 7.24% 18.78% 12.51% 12.66% 14.43% 11.99% 14.01% -
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 169.86 515.94 242.54 91.99 89.36 55.16 40.38 27.03%
EPS 19.19 35.67 18.90 20.76 26.85 21.59 21.68 -2.01%
DPS 3.00 6.11 6.00 6.00 10.00 2.00 1.96 7.34%
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 - 2,207,565
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 118.05 179.26 86.55 32.89 31.73 19.58 14.37 42.02%
EPS 13.34 12.39 6.74 7.42 9.53 7.66 7.72 9.53%
DPS 2.08 2.12 2.15 2.14 3.53 0.71 0.70 19.89%
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 1.44 1.01 2.14 5.26 4.43 6.07 6.84 -22.86%
P/EPS 12.77 14.63 27.41 23.32 14.75 15.52 12.73 0.05%
EY 7.83 6.83 3.65 4.29 6.78 6.45 7.85 -0.04%
DY 1.22 1.17 1.16 1.24 2.53 0.60 0.71 9.43%
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 1.24 0.97 2.45 6.73 5.20 6.16 6.76 -24.61%
P/EPS 10.99 14.02 31.49 29.82 17.32 15.75 12.59 -2.23%
EY 9.10 7.13 3.18 3.35 5.77 6.35 7.94 2.29%
DY 1.42 1.22 1.01 0.97 2.15 0.59 0.72 11.97%
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