[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2019 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
18-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 59.31%
YoY- -18.33%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 1,339,326 343,747 2,519,340 663,401 422,435 208,996 1,034,899 18.77%
PBT 239,146 66,091 331,118 234,906 151,224 79,677 343,861 -21.52%
Tax -65,331 -20,138 -69,821 -50,484 -34,595 -17,991 -79,482 -12.26%
NP 173,815 45,953 261,297 184,422 116,629 61,686 264,379 -24.41%
-
NP to SH 147,072 46,716 209,909 144,963 90,996 49,854 234,896 -26.83%
-
Tax Rate 27.32% 30.47% 21.09% 21.49% 22.88% 22.58% 23.11% -
Total Cost 1,165,511 297,794 2,258,043 478,979 305,806 147,310 770,520 31.80%
-
Net Worth 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 3.21%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 43,729 - 66,249 43,920 43,907 - 65,688 -23.77%
Div Payout % 29.73% - 31.56% 30.30% 48.25% - 27.96% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 3.21%
NOSH 1,097,015 1,095,695 1,094,745 1,094,011 1,093,675 1,093,437 1,093,245 0.22%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 12.98% 13.37% 10.37% 27.80% 27.61% 29.52% 25.55% -
ROE 8.01% 2.83% 12.76% 8.36% 5.21% 2.77% 13.41% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 122.51 31.41 228.17 60.42 38.48 19.06 94.53 18.88%
EPS 13.45 4.27 18.90 13.20 8.29 4.55 21.43 -26.71%
DPS 4.00 0.00 6.00 4.00 4.00 0.00 6.00 -23.70%
NAPS 1.68 1.51 1.49 1.58 1.59 1.64 1.60 3.30%
Adjusted Per Share Value based on latest NOSH - 1,094,011
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 41.76 10.72 78.55 20.68 13.17 6.52 32.27 18.77%
EPS 4.59 1.46 6.54 4.52 2.84 1.55 7.32 -26.76%
DPS 1.36 0.00 2.07 1.37 1.37 0.00 2.05 -23.95%
NAPS 0.5726 0.5152 0.513 0.5409 0.5442 0.5607 0.5462 3.19%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 6.27 5.18 6.20 6.91 6.95 4.84 4.10 -
P/RPS 5.12 16.49 2.72 11.44 18.06 25.39 4.34 11.65%
P/EPS 46.61 121.34 32.61 52.34 83.84 106.46 19.11 81.29%
EY 2.15 0.82 3.07 1.91 1.19 0.94 5.23 -44.74%
DY 0.64 0.00 0.97 0.58 0.58 0.00 1.46 -42.32%
P/NAPS 3.73 3.43 4.16 4.37 4.37 2.95 2.56 28.55%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 24/06/20 25/03/20 18/12/19 25/09/19 26/06/19 27/03/19 -
Price 5.64 5.95 5.09 6.44 6.70 6.19 4.59 -
P/RPS 4.60 18.94 2.23 10.66 17.41 32.48 4.86 -3.60%
P/EPS 41.92 139.38 26.77 48.78 80.82 136.15 21.39 56.66%
EY 2.39 0.72 3.73 2.05 1.24 0.73 4.67 -36.04%
DY 0.71 0.00 1.18 0.62 0.60 0.00 1.31 -33.54%
P/NAPS 3.36 3.94 3.42 4.08 4.21 3.77 2.87 11.09%

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