[YINSON] YoY TTM Result on 31-Jul-2021 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 6.75%
YoY- 52.54%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 9,830,000 4,186,000 5,555,315 3,436,231 975,612 1,002,236 703,054 55.18%
PBT 1,153,000 758,000 736,199 419,040 318,169 357,451 288,953 25.92%
Tax -398,000 -236,000 -193,326 -100,557 -78,088 -68,304 -30,790 53.16%
NP 755,000 522,000 542,873 318,483 240,081 289,147 258,163 19.57%
-
NP to SH 761,000 426,000 405,729 265,985 195,093 282,395 258,193 19.73%
-
Tax Rate 34.52% 31.13% 26.26% 24.00% 24.54% 19.11% 10.66% -
Total Cost 9,075,000 3,664,000 5,012,442 3,117,748 735,531 713,089 444,891 65.25%
-
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 16.76%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 87,096 44,263 63,930 65,812 65,803 108,221 65,281 4.92%
Div Payout % 11.45% 10.39% 15.76% 24.74% 33.73% 38.32% 25.28% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 16.76%
NOSH 3,064,018 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 1,088,502 18.81%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 7.68% 12.47% 9.77% 9.27% 24.61% 28.85% 36.72% -
ROE 15.22% 5.00% 18.76% 14.48% 11.18% 14.96% 13.09% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 338.19 182.32 521.50 314.32 88.88 91.86 64.59 31.75%
EPS 26.18 18.55 38.09 24.33 17.77 25.88 23.72 1.65%
DPS 3.00 1.93 6.00 6.00 6.00 10.00 6.00 -10.90%
NAPS 1.72 3.71 2.03 1.68 1.59 1.73 1.8118 -0.86%
Adjusted Per Share Value based on latest NOSH - 1,099,737
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 308.69 131.45 174.45 107.91 30.64 31.47 22.08 55.17%
EPS 23.90 13.38 12.74 8.35 6.13 8.87 8.11 19.72%
DPS 2.74 1.39 2.01 2.07 2.07 3.40 2.05 4.95%
NAPS 1.57 2.6749 0.6791 0.5768 0.5481 0.5927 0.6193 16.76%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 2.55 2.10 4.78 6.27 6.95 4.61 3.55 -
P/RPS 0.75 1.15 0.92 1.99 7.82 5.02 5.50 -28.24%
P/EPS 9.74 11.32 12.55 25.77 39.10 17.81 14.97 -6.90%
EY 10.27 8.84 7.97 3.88 2.56 5.61 6.68 7.42%
DY 1.18 0.92 1.26 0.96 0.86 2.17 1.69 -5.80%
P/NAPS 1.48 0.57 2.35 3.73 4.37 2.66 1.96 -4.57%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/09/23 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 -
Price 2.48 2.30 4.90 5.64 6.70 4.55 3.48 -
P/RPS 0.73 1.26 0.94 1.79 7.54 4.95 5.39 -28.32%
P/EPS 9.47 12.40 12.87 23.18 37.70 17.58 14.67 -7.03%
EY 10.56 8.07 7.77 4.31 2.65 5.69 6.82 7.55%
DY 1.21 0.84 1.22 1.06 0.90 2.20 1.72 -5.69%
P/NAPS 1.44 0.62 2.41 3.36 4.21 2.63 1.92 -4.67%

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