[YINSON] YoY TTM Result on 31-Oct-2018 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
20-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- -16.91%
YoY- -18.03%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 4,113,000 5,457,580 951,002 1,004,692 838,230 473,975 719,344 33.68%
PBT 719,000 518,557 330,570 321,996 318,254 281,026 307,502 15.19%
Tax -187,000 -130,994 -74,512 -72,255 -31,978 -88,261 -37,669 30.57%
NP 532,000 387,563 256,058 249,741 286,276 192,765 269,833 11.96%
-
NP to SH 403,000 312,747 205,663 234,636 286,240 195,945 274,470 6.60%
-
Tax Rate 26.01% 25.26% 22.54% 22.44% 10.05% 31.41% 12.25% -
Total Cost 3,581,000 5,070,017 694,944 754,951 551,954 281,210 449,511 41.27%
-
Net Worth 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 -0.54%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 63,930 65,812 65,803 108,221 65,281 21,363 14,261 28.37%
Div Payout % 15.86% 21.04% 32.00% 46.12% 22.81% 10.90% 5.20% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 -0.54%
NOSH 1,099,812 1,098,384 1,094,011 1,093,047 1,087,780 1,089,567 1,067,770 0.49%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 12.93% 7.10% 26.93% 24.86% 34.15% 40.67% 37.51% -
ROE 18.19% 16.84% 11.85% 13.02% 14.28% 10.40% 11.99% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 386.15 499.63 86.61 91.97 77.06 43.50 67.37 33.74%
EPS 37.84 28.63 18.73 21.48 26.31 17.98 25.70 6.65%
DPS 6.00 6.00 6.00 10.00 6.00 2.00 1.34 28.35%
NAPS 2.08 1.70 1.58 1.65 1.8432 1.7288 2.1442 -0.50%
Adjusted Per Share Value based on latest NOSH - 1,093,047
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 128.33 170.28 29.67 31.35 26.15 14.79 22.44 33.69%
EPS 12.57 9.76 6.42 7.32 8.93 6.11 8.56 6.60%
DPS 1.99 2.05 2.05 3.38 2.04 0.67 0.44 28.56%
NAPS 0.6913 0.5794 0.5413 0.5624 0.6256 0.5877 0.7143 -0.54%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 5.85 4.58 6.91 4.45 3.96 3.13 2.94 -
P/RPS 1.51 0.92 7.98 4.84 5.14 7.20 4.36 -16.18%
P/EPS 15.46 16.00 36.89 20.72 15.05 17.40 11.44 5.14%
EY 6.47 6.25 2.71 4.83 6.64 5.75 8.74 -4.88%
DY 1.03 1.31 0.87 2.25 1.52 0.64 0.45 14.78%
P/NAPS 2.81 2.69 4.37 2.70 2.15 1.81 1.37 12.70%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 -
Price 5.60 5.42 6.44 4.19 3.76 2.88 2.90 -
P/RPS 1.45 1.08 7.44 4.56 4.88 6.62 4.30 -16.55%
P/EPS 14.80 18.93 34.38 19.51 14.29 16.01 11.28 4.62%
EY 6.76 5.28 2.91 5.13 7.00 6.24 8.86 -4.40%
DY 1.07 1.11 0.93 2.39 1.60 0.69 0.46 15.09%
P/NAPS 2.69 3.19 4.08 2.54 2.04 1.67 1.35 12.16%

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