[YINSON] YoY TTM Result on 31-Jan-2019 [#4]

Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jan-2019 [#4]
Profit Trend
QoQ- 1.52%
YoY- -18.48%
Quarter Report
View:
Show?
TTM Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 3,607,000 4,848,641 2,519,340 1,034,899 910,156 543,255 581,911 35.49%
PBT 716,000 580,345 331,118 343,861 361,770 213,179 296,461 15.81%
Tax -192,000 -167,657 -69,821 -79,482 -69,697 -16,424 -80,640 15.54%
NP 524,000 412,688 261,297 264,379 292,073 196,755 215,821 15.91%
-
NP to SH 401,000 314,801 209,909 238,196 292,179 197,048 224,663 10.12%
-
Tax Rate 26.82% 28.89% 21.09% 23.11% 19.27% 7.70% 27.20% -
Total Cost 3,083,000 4,435,953 2,258,043 770,520 618,083 346,500 366,090 42.59%
-
Net Worth 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 4.67%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 63,914 65,049 65,990 65,536 108,121 21,741 21,363 20.01%
Div Payout % 15.94% 20.66% 31.44% 27.51% 37.01% 11.03% 9.51% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 4.67%
NOSH 1,101,346 1,099,519 1,094,745 1,093,245 1,092,808 1,087,070 1,068,198 0.51%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 14.53% 8.51% 10.37% 25.55% 32.09% 36.22% 37.09% -
ROE 17.19% 17.68% 12.76% 13.60% 14.83% 10.06% 12.67% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 338.62 454.84 228.17 94.53 84.56 49.97 54.48 35.55%
EPS 37.65 29.53 19.01 21.76 27.15 18.13 21.03 10.18%
DPS 6.00 6.10 6.00 6.00 10.00 2.00 2.00 20.07%
NAPS 2.19 1.67 1.49 1.60 1.8305 1.8015 1.66 4.72%
Adjusted Per Share Value based on latest NOSH - 1,093,245
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 117.71 158.22 82.21 33.77 29.70 17.73 18.99 35.49%
EPS 13.09 10.27 6.85 7.77 9.53 6.43 7.33 10.13%
DPS 2.09 2.12 2.15 2.14 3.53 0.71 0.70 19.97%
NAPS 0.7613 0.5809 0.5369 0.5716 0.643 0.6391 0.5786 4.67%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 5.50 5.20 6.20 4.10 4.22 3.11 2.73 -
P/RPS 1.62 1.14 2.72 4.34 4.99 6.22 5.01 -17.13%
P/EPS 14.61 17.61 32.61 18.84 15.55 17.16 12.98 1.98%
EY 6.84 5.68 3.07 5.31 6.43 5.83 7.70 -1.95%
DY 1.09 1.17 0.97 1.46 2.37 0.64 0.73 6.90%
P/NAPS 2.51 3.11 4.16 2.56 2.31 1.73 1.64 7.34%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/03/22 25/03/21 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 -
Price 4.49 5.40 5.09 4.59 3.76 3.21 2.75 -
P/RPS 1.33 1.19 2.23 4.86 4.45 6.42 5.05 -19.92%
P/EPS 11.93 18.29 26.77 21.10 13.85 17.71 13.08 -1.52%
EY 8.38 5.47 3.73 4.74 7.22 5.65 7.65 1.52%
DY 1.34 1.13 1.18 1.31 2.66 0.62 0.73 10.64%
P/NAPS 2.05 3.23 3.42 2.87 2.05 1.78 1.66 3.57%

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