[YINSON] QoQ Annualized Quarter Result on 31-Jul-2022 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 9.58%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 12,072,000 6,324,000 5,816,000 5,250,000 4,020,000 3,607,000 3,821,333 115.75%
PBT 1,184,000 845,000 926,666 874,000 760,000 716,000 748,000 35.93%
Tax -408,000 -257,000 -288,000 -270,000 -204,000 -192,000 -174,666 76.32%
NP 776,000 588,000 638,666 604,000 556,000 524,000 573,333 22.42%
-
NP to SH 832,000 586,000 557,333 526,000 480,000 401,000 448,000 51.25%
-
Tax Rate 34.46% 30.41% 31.08% 30.89% 26.84% 26.82% 23.35% -
Total Cost 11,296,000 5,736,000 5,177,333 4,646,000 3,464,000 3,083,000 3,248,000 130.07%
-
Net Worth 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 30.72%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - 57,928 33,348 45,919 - 63,912 56,807 -
Div Payout % - 9.89% 5.98% 8.73% - 15.94% 12.68% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 30.72%
NOSH 3,063,864 3,053,682 3,052,501 3,066,511 2,207,565 1,101,346 1,099,812 98.35%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 6.43% 9.30% 10.98% 11.50% 13.83% 14.53% 15.00% -
ROE 25.15% 14.15% 13.42% 6.18% 8.50% 17.19% 20.22% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 576.62 218.34 232.53 228.66 188.62 338.62 358.76 37.33%
EPS 24.40 16.60 16.80 23.00 22.40 37.60 42.00 -30.44%
DPS 0.00 2.00 1.33 2.00 0.00 6.00 5.33 -
NAPS 1.58 1.43 1.66 3.71 2.65 2.19 2.08 -16.78%
Adjusted Per Share Value based on latest NOSH - 3,066,511
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 376.67 197.32 181.47 163.81 125.43 112.55 119.23 115.75%
EPS 25.96 18.28 17.39 16.41 14.98 12.51 13.98 51.24%
DPS 0.00 1.81 1.04 1.43 0.00 1.99 1.77 -
NAPS 1.0321 1.2924 1.2955 2.6578 1.7622 0.7279 0.6913 30.72%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 2.62 2.69 2.12 2.10 2.45 5.50 5.85 -
P/RPS 0.45 1.23 0.91 0.92 1.30 1.62 1.63 -57.70%
P/EPS 6.59 13.30 9.51 9.17 10.88 14.61 13.91 -39.31%
EY 15.17 7.52 10.51 10.91 9.19 6.84 7.19 64.72%
DY 0.00 0.74 0.63 0.95 0.00 1.09 0.91 -
P/NAPS 1.66 1.88 1.28 0.57 0.92 2.51 2.81 -29.66%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 23/06/23 23/03/23 22/12/22 22/09/22 23/06/22 29/03/22 17/12/21 -
Price 2.56 2.42 2.43 2.30 2.11 4.49 5.60 -
P/RPS 0.44 1.11 1.05 1.01 1.12 1.33 1.56 -57.09%
P/EPS 6.44 11.96 10.91 10.04 9.37 11.93 13.31 -38.45%
EY 15.52 8.36 9.17 9.96 10.67 8.38 7.51 62.45%
DY 0.00 0.83 0.55 0.87 0.00 1.34 0.95 -
P/NAPS 1.62 1.69 1.46 0.62 0.80 2.05 2.69 -28.75%

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