[YINSON] YoY TTM Result on 31-Jul-2019 [#2]

Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- -14.29%
YoY- -30.91%
Quarter Report
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 4,186,000 5,555,315 3,436,231 975,612 1,002,236 703,054 456,751 44.63%
PBT 758,000 736,199 419,040 318,169 357,451 288,953 297,755 16.84%
Tax -236,000 -193,326 -100,557 -78,088 -68,304 -30,790 -88,129 17.83%
NP 522,000 542,873 318,483 240,081 289,147 258,163 209,626 16.41%
-
NP to SH 426,000 405,729 265,985 195,093 282,395 258,193 218,578 11.75%
-
Tax Rate 31.13% 26.26% 24.00% 24.54% 19.11% 10.66% 29.60% -
Total Cost 3,664,000 5,012,442 3,117,748 735,531 713,089 444,891 247,125 56.70%
-
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 29.51%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 44,263 63,930 65,812 65,803 108,221 65,281 21,363 12.90%
Div Payout % 10.39% 15.76% 24.74% 33.73% 38.32% 25.28% 9.77% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 29.51%
NOSH 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 1,088,502 1,089,566 18.81%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 12.47% 9.77% 9.27% 24.61% 28.85% 36.72% 45.90% -
ROE 5.00% 18.76% 14.48% 11.18% 14.96% 13.09% 12.12% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 182.32 521.50 314.32 88.88 91.86 64.59 41.92 27.74%
EPS 18.55 38.09 24.33 17.77 25.88 23.72 20.06 -1.29%
DPS 1.93 6.00 6.00 6.00 10.00 6.00 1.96 -0.25%
NAPS 3.71 2.03 1.68 1.59 1.73 1.8118 1.6554 14.38%
Adjusted Per Share Value based on latest NOSH - 1,093,675
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 136.60 181.29 112.13 31.84 32.71 22.94 14.91 44.62%
EPS 13.90 13.24 8.68 6.37 9.22 8.43 7.13 11.76%
DPS 1.44 2.09 2.15 2.15 3.53 2.13 0.70 12.76%
NAPS 2.7797 0.7057 0.5993 0.5695 0.6159 0.6436 0.5886 29.51%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 2.10 4.78 6.27 6.95 4.61 3.55 3.07 -
P/RPS 1.15 0.92 1.99 7.82 5.02 5.50 7.32 -26.53%
P/EPS 11.32 12.55 25.77 39.10 17.81 14.97 15.30 -4.89%
EY 8.84 7.97 3.88 2.56 5.61 6.68 6.53 5.17%
DY 0.92 1.26 0.96 0.86 2.17 1.69 0.64 6.23%
P/NAPS 0.57 2.35 3.73 4.37 2.66 1.96 1.85 -17.80%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 -
Price 2.30 4.90 5.64 6.70 4.55 3.48 3.25 -
P/RPS 1.26 0.94 1.79 7.54 4.95 5.39 7.75 -26.11%
P/EPS 12.40 12.87 23.18 37.70 17.58 14.67 16.20 -4.35%
EY 8.07 7.77 4.31 2.65 5.69 6.82 6.17 4.57%
DY 0.84 1.22 1.06 0.90 2.20 1.72 0.60 5.76%
P/NAPS 0.62 2.41 3.36 4.21 2.63 1.92 1.96 -17.44%

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