[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2021 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jan-2021 [#4]
Profit Trend
QoQ- 27.12%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 2,866,000 2,046,000 992,000 4,849,000 3,601,641 1,339,326 343,747 309.58%
PBT 561,000 395,000 187,000 580,000 422,345 239,146 66,091 314.49%
Tax -131,000 -91,000 -42,000 -168,000 -111,657 -65,331 -20,138 247.28%
NP 430,000 304,000 145,000 412,000 310,688 173,815 45,953 342.24%
-
NP to SH 336,000 238,000 112,000 315,000 247,801 147,072 46,716 271.26%
-
Tax Rate 23.35% 23.04% 22.46% 28.97% 26.44% 27.32% 30.47% -
Total Cost 2,436,000 1,742,000 847,000 4,437,000 3,290,953 1,165,511 297,794 304.43%
-
Net Worth 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 1,836,638 1,652,402 21.52%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 42,605 42,610 - 63,960 43,692 43,729 - -
Div Payout % 12.68% 17.90% - 20.30% 17.63% 29.73% - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 1,836,638 1,652,402 21.52%
NOSH 1,099,812 1,099,737 1,099,717 1,099,519 1,098,384 1,097,015 1,095,695 0.24%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 15.00% 14.86% 14.62% 8.50% 8.63% 12.98% 13.37% -
ROE 15.17% 11.01% 5.53% 17.69% 13.34% 8.01% 2.83% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 269.07 192.07 93.11 454.88 329.72 122.51 31.41 317.02%
EPS 31.50 22.30 10.50 29.50 22.69 13.45 4.27 277.57%
DPS 4.00 4.00 0.00 6.00 4.00 4.00 0.00 -
NAPS 2.08 2.03 1.90 1.67 1.70 1.68 1.51 23.72%
Adjusted Per Share Value based on latest NOSH - 1,099,519
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 89.42 63.84 30.95 151.30 112.38 41.79 10.73 309.46%
EPS 10.48 7.43 3.49 9.83 7.73 4.59 1.46 270.77%
DPS 1.33 1.33 0.00 2.00 1.36 1.36 0.00 -
NAPS 0.6913 0.6747 0.6316 0.5555 0.5794 0.5731 0.5156 21.52%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 5.85 4.78 5.22 5.20 4.58 6.27 5.18 -
P/RPS 2.17 2.49 5.61 1.14 1.39 5.12 16.49 -74.03%
P/EPS 18.54 21.39 49.66 17.60 20.19 46.61 121.34 -71.32%
EY 5.39 4.67 2.01 5.68 4.95 2.15 0.82 249.69%
DY 0.68 0.84 0.00 1.15 0.87 0.64 0.00 -
P/NAPS 2.81 2.35 2.75 3.11 2.69 3.73 3.43 -12.41%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 17/12/21 23/09/21 25/06/21 25/03/21 21/12/20 28/09/20 24/06/20 -
Price 5.60 4.90 5.00 5.40 5.42 5.64 5.95 -
P/RPS 2.08 2.55 5.37 1.19 1.64 4.60 18.94 -76.97%
P/EPS 17.75 21.93 47.56 18.27 23.89 41.92 139.38 -74.59%
EY 5.63 4.56 2.10 5.47 4.19 2.39 0.72 292.48%
DY 0.71 0.82 0.00 1.11 0.74 0.71 0.00 -
P/NAPS 2.69 2.41 2.63 3.23 3.19 3.36 3.94 -22.40%

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