[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2020 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -77.74%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 4,849,000 3,601,641 1,339,326 343,747 2,519,340 663,401 422,435 405.10%
PBT 580,000 422,345 239,146 66,091 331,118 234,906 151,224 144.02%
Tax -168,000 -111,657 -65,331 -20,138 -69,821 -50,484 -34,595 185.39%
NP 412,000 310,688 173,815 45,953 261,297 184,422 116,629 131.06%
-
NP to SH 315,000 247,801 147,072 46,716 209,909 144,963 90,996 127.97%
-
Tax Rate 28.97% 26.44% 27.32% 30.47% 21.09% 21.49% 22.88% -
Total Cost 4,437,000 3,290,953 1,165,511 297,794 2,258,043 478,979 305,806 490.07%
-
Net Worth 1,780,219 1,856,950 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1.32%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 63,960 43,692 43,729 - 66,249 43,920 43,907 28.35%
Div Payout % 20.30% 17.63% 29.73% - 31.56% 30.30% 48.25% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 1,780,219 1,856,950 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1.32%
NOSH 1,099,519 1,098,384 1,097,015 1,095,695 1,094,745 1,094,011 1,093,675 0.35%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 8.50% 8.63% 12.98% 13.37% 10.37% 27.80% 27.61% -
ROE 17.69% 13.34% 8.01% 2.83% 12.76% 8.36% 5.21% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 454.88 329.72 122.51 31.41 228.17 60.42 38.48 415.05%
EPS 29.50 22.69 13.45 4.27 18.90 13.20 8.29 132.18%
DPS 6.00 4.00 4.00 0.00 6.00 4.00 4.00 30.87%
NAPS 1.67 1.70 1.68 1.51 1.49 1.58 1.59 3.31%
Adjusted Per Share Value based on latest NOSH - 1,095,695
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 151.19 112.30 41.76 10.72 78.55 20.68 13.17 405.14%
EPS 9.82 7.73 4.59 1.46 6.54 4.52 2.84 127.80%
DPS 1.99 1.36 1.36 0.00 2.07 1.37 1.37 28.11%
NAPS 0.5551 0.579 0.5726 0.5152 0.513 0.5409 0.5442 1.32%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 5.20 4.58 6.27 5.18 6.20 6.91 6.95 -
P/RPS 1.14 1.39 5.12 16.49 2.72 11.44 18.06 -84.01%
P/EPS 17.60 20.19 46.61 121.34 32.61 52.34 83.84 -64.51%
EY 5.68 4.95 2.15 0.82 3.07 1.91 1.19 182.14%
DY 1.15 0.87 0.64 0.00 0.97 0.58 0.58 57.49%
P/NAPS 3.11 2.69 3.73 3.43 4.16 4.37 4.37 -20.20%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 25/03/21 21/12/20 28/09/20 24/06/20 25/03/20 18/12/19 25/09/19 -
Price 5.40 5.42 5.64 5.95 5.09 6.44 6.70 -
P/RPS 1.19 1.64 4.60 18.94 2.23 10.66 17.41 -83.14%
P/EPS 18.27 23.89 41.92 139.38 26.77 48.78 80.82 -62.72%
EY 5.47 4.19 2.39 0.72 3.73 2.05 1.24 167.76%
DY 1.11 0.74 0.71 0.00 1.18 0.62 0.60 50.41%
P/NAPS 3.23 3.19 3.36 3.94 3.42 4.08 4.21 -16.12%

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