[YINSON] YoY TTM Result on 31-Jan-2020 [#4]

Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- 2.06%
YoY- -11.88%
Quarter Report
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 6,324,000 3,607,000 4,848,641 2,519,340 1,034,899 910,156 543,255 50.51%
PBT 845,000 716,000 580,345 331,118 343,861 361,770 213,179 25.78%
Tax -257,000 -192,000 -167,657 -69,821 -79,482 -69,697 -16,424 58.11%
NP 588,000 524,000 412,688 261,297 264,379 292,073 196,755 20.00%
-
NP to SH 586,000 401,000 314,801 209,909 238,196 292,179 197,048 19.90%
-
Tax Rate 30.41% 26.82% 28.89% 21.09% 23.11% 19.27% 7.70% -
Total Cost 5,736,000 3,083,000 4,435,953 2,258,043 770,520 618,083 346,500 59.60%
-
Net Worth 4,141,914 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 13.29%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 51,924 63,914 65,049 65,990 65,536 108,121 21,741 15.60%
Div Payout % 8.86% 15.94% 20.66% 31.44% 27.51% 37.01% 11.03% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 4,141,914 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 13.29%
NOSH 3,053,682 1,101,346 1,099,519 1,094,745 1,093,245 1,092,808 1,087,070 18.77%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 9.30% 14.53% 8.51% 10.37% 25.55% 32.09% 36.22% -
ROE 14.15% 17.19% 17.68% 12.76% 13.60% 14.83% 10.06% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 218.34 338.62 454.84 228.17 94.53 84.56 49.97 27.84%
EPS 20.23 37.65 29.53 19.01 21.76 27.15 18.13 1.84%
DPS 1.79 6.00 6.10 6.00 6.00 10.00 2.00 -1.83%
NAPS 1.43 2.19 1.67 1.49 1.60 1.8305 1.8015 -3.77%
Adjusted Per Share Value based on latest NOSH - 1,094,745
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 198.59 113.27 152.26 79.12 32.50 28.58 17.06 50.51%
EPS 18.40 12.59 9.89 6.59 7.48 9.18 6.19 19.89%
DPS 1.63 2.01 2.04 2.07 2.06 3.40 0.68 15.67%
NAPS 1.3007 0.7326 0.559 0.5166 0.5501 0.6187 0.615 13.29%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 2.69 5.50 5.20 6.20 4.10 4.22 3.11 -
P/RPS 1.23 1.62 1.14 2.72 4.34 4.99 6.22 -23.66%
P/EPS 13.30 14.61 17.61 32.61 18.84 15.55 17.16 -4.15%
EY 7.52 6.84 5.68 3.07 5.31 6.43 5.83 4.33%
DY 0.67 1.09 1.17 0.97 1.46 2.37 0.64 0.76%
P/NAPS 1.88 2.51 3.11 4.16 2.56 2.31 1.73 1.39%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 23/03/23 29/03/22 25/03/21 25/03/20 27/03/19 29/03/18 30/03/17 -
Price 2.42 4.49 5.40 5.09 4.59 3.76 3.21 -
P/RPS 1.11 1.33 1.19 2.23 4.86 4.45 6.42 -25.35%
P/EPS 11.96 11.93 18.29 26.77 21.10 13.85 17.71 -6.33%
EY 8.36 8.38 5.47 3.73 4.74 7.22 5.65 6.74%
DY 0.74 1.34 1.13 1.18 1.31 2.66 0.62 2.99%
P/NAPS 1.69 2.05 3.23 3.42 2.87 2.05 1.78 -0.86%

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