[YINSON] YoY TTM Result on 30-Apr-2024 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
19-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
30-Apr-2024 [#1]
Profit Trend
QoQ- -0.52%
YoY- 42.28%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 10,842,000 8,337,000 3,620,000 5,496,894 2,654,091 1,008,717 972,921 49.39%
PBT 1,756,000 951,000 719,000 701,254 317,532 347,996 361,056 30.13%
Tax -559,000 -308,000 -201,000 -189,519 -71,968 -82,555 -68,645 41.79%
NP 1,197,000 643,000 518,000 511,735 245,564 265,441 292,411 26.45%
-
NP to SH 959,000 674,000 409,000 380,085 206,771 227,619 292,324 21.87%
-
Tax Rate 31.83% 32.39% 27.96% 27.03% 22.66% 23.72% 19.01% -
Total Cost 9,645,000 7,694,000 3,102,000 4,985,159 2,408,527 743,276 680,510 55.50%
-
Net Worth 6,111,451 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 20.19%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 116,725 51,924 63,914 65,049 65,990 65,536 108,121 1.28%
Div Payout % 12.17% 7.70% 15.63% 17.11% 31.91% 28.79% 36.99% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 6,111,451 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 20.19%
NOSH 3,184,401 3,063,864 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 19.49%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 11.04% 7.71% 14.31% 9.31% 9.25% 26.31% 30.05% -
ROE 15.69% 20.38% 7.24% 18.78% 12.51% 12.66% 14.43% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 367.23 398.22 169.86 515.94 242.54 91.99 89.36 26.53%
EPS 32.48 32.19 19.19 35.67 18.90 20.76 26.85 3.22%
DPS 4.00 2.48 3.00 6.11 6.00 6.00 10.00 -14.15%
NAPS 2.07 1.58 2.65 1.90 1.51 1.64 1.86 1.79%
Adjusted Per Share Value based on latest NOSH - 3,184,401
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 338.29 260.13 112.95 171.51 82.81 31.47 30.36 49.39%
EPS 29.92 21.03 12.76 11.86 6.45 7.10 9.12 21.87%
DPS 3.64 1.62 1.99 2.03 2.06 2.04 3.37 1.29%
NAPS 1.9069 1.0321 1.7622 0.6316 0.5156 0.5611 0.6319 20.19%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 2.45 2.62 2.45 5.22 5.18 4.84 3.96 -
P/RPS 0.67 0.66 1.44 1.01 2.14 5.26 4.43 -26.98%
P/EPS 7.54 8.14 12.77 14.63 27.41 23.32 14.75 -10.57%
EY 13.26 12.29 7.83 6.83 3.65 4.29 6.78 11.81%
DY 1.63 0.95 1.22 1.17 1.16 1.24 2.53 -7.05%
P/NAPS 1.18 1.66 0.92 2.75 3.43 2.95 2.13 -9.36%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 19/06/24 23/06/23 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 -
Price 2.34 2.56 2.11 5.00 5.95 6.19 4.65 -
P/RPS 0.64 0.64 1.24 0.97 2.45 6.73 5.20 -29.44%
P/EPS 7.20 7.95 10.99 14.02 31.49 29.82 17.32 -13.59%
EY 13.88 12.58 9.10 7.13 3.18 3.35 5.77 15.73%
DY 1.71 0.97 1.42 1.22 1.01 0.97 2.15 -3.74%
P/NAPS 1.13 1.62 0.80 2.63 3.94 3.77 2.50 -12.38%

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