[YINSON] YoY TTM Result on 31-Oct-2020 [#3]

Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 17.58%
YoY- 52.07%
Quarter Report
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 10,906,000 5,103,000 4,113,000 5,457,580 951,002 1,004,692 838,230 53.33%
PBT 1,248,000 850,000 719,000 518,557 330,570 321,996 318,254 25.56%
Tax -392,000 -277,000 -187,000 -130,994 -74,512 -72,255 -31,978 51.81%
NP 856,000 573,000 532,000 387,563 256,058 249,741 286,276 20.01%
-
NP to SH 854,000 483,000 403,000 312,747 205,663 234,636 286,240 19.97%
-
Tax Rate 31.41% 32.59% 26.01% 25.26% 22.54% 22.44% 10.05% -
Total Cost 10,050,000 4,530,000 3,581,000 5,070,017 694,944 754,951 551,954 62.16%
-
Net Worth 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 18.49%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 87,096 44,263 63,930 65,812 65,803 108,221 65,281 4.92%
Div Payout % 10.20% 9.16% 15.86% 21.04% 32.00% 46.12% 22.81% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 18.49%
NOSH 3,064,098 3,052,501 1,099,812 1,098,384 1,094,011 1,093,047 1,087,780 18.82%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 7.85% 11.23% 12.93% 7.10% 26.93% 24.86% 34.15% -
ROE 15.38% 11.63% 18.19% 16.84% 11.85% 13.02% 14.28% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 375.20 204.03 386.15 499.63 86.61 91.97 77.06 30.17%
EPS 29.38 19.31 37.84 28.63 18.73 21.48 26.31 1.85%
DPS 3.00 1.77 6.00 6.00 6.00 10.00 6.00 -10.90%
NAPS 1.91 1.66 2.08 1.70 1.58 1.65 1.8432 0.59%
Adjusted Per Share Value based on latest NOSH - 1,098,384
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 342.44 160.23 129.14 171.36 29.86 31.55 26.32 53.33%
EPS 26.81 15.17 12.65 9.82 6.46 7.37 8.99 19.96%
DPS 2.73 1.39 2.01 2.07 2.07 3.40 2.05 4.88%
NAPS 1.7432 1.3037 0.6956 0.5831 0.5447 0.566 0.6295 18.49%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 2.45 2.12 5.85 4.58 6.91 4.45 3.96 -
P/RPS 0.65 1.04 1.51 0.92 7.98 4.84 5.14 -29.14%
P/EPS 8.34 10.98 15.46 16.00 36.89 20.72 15.05 -9.36%
EY 11.99 9.11 6.47 6.25 2.71 4.83 6.64 10.34%
DY 1.22 0.83 1.03 1.31 0.87 2.25 1.52 -3.59%
P/NAPS 1.28 1.28 2.81 2.69 4.37 2.70 2.15 -8.27%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 22/12/22 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 -
Price 2.50 2.43 5.60 5.42 6.44 4.19 3.76 -
P/RPS 0.67 1.19 1.45 1.08 7.44 4.56 4.88 -28.16%
P/EPS 8.51 12.58 14.80 18.93 34.38 19.51 14.29 -8.27%
EY 11.75 7.95 6.76 5.28 2.91 5.13 7.00 9.01%
DY 1.20 0.73 1.07 1.11 0.93 2.39 1.60 -4.67%
P/NAPS 1.31 1.46 2.69 3.19 4.08 2.54 2.04 -7.11%

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