[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2021 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
17-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- 41.18%
YoY- 35.59%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 2,625,000 1,005,000 3,607,000 2,866,000 2,046,000 992,000 4,849,000 -33.65%
PBT 437,000 190,000 716,000 561,000 395,000 187,000 580,000 -17.24%
Tax -135,000 -51,000 -192,000 -131,000 -91,000 -42,000 -168,000 -13.60%
NP 302,000 139,000 524,000 430,000 304,000 145,000 412,000 -18.74%
-
NP to SH 263,000 120,000 401,000 336,000 238,000 112,000 315,000 -11.36%
-
Tax Rate 30.89% 26.84% 26.82% 23.35% 23.04% 22.46% 28.97% -
Total Cost 2,323,000 866,000 3,083,000 2,436,000 1,742,000 847,000 4,437,000 -35.11%
-
Net Worth 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 184.76%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 22,959 - 63,912 42,605 42,610 - 63,960 -49.58%
Div Payout % 8.73% - 15.94% 12.68% 17.90% - 20.30% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 184.76%
NOSH 3,066,511 2,207,565 1,101,346 1,099,812 1,099,737 1,099,717 1,099,519 98.50%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 11.50% 13.83% 14.53% 15.00% 14.86% 14.62% 8.50% -
ROE 3.09% 2.12% 17.19% 15.17% 11.01% 5.53% 17.69% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 114.33 47.16 338.62 269.07 192.07 93.11 454.88 -60.27%
EPS 11.50 5.60 37.60 31.50 22.30 10.50 29.50 -46.72%
DPS 1.00 0.00 6.00 4.00 4.00 0.00 6.00 -69.81%
NAPS 3.71 2.65 2.19 2.08 2.03 1.90 1.67 70.50%
Adjusted Per Share Value based on latest NOSH - 1,099,812
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 81.91 31.36 112.55 89.42 63.84 30.95 151.30 -33.64%
EPS 8.21 3.74 12.51 10.48 7.43 3.49 9.83 -11.34%
DPS 0.72 0.00 1.99 1.33 1.33 0.00 2.00 -49.48%
NAPS 2.6578 1.7622 0.7279 0.6913 0.6747 0.6316 0.5555 184.75%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 2.10 2.45 5.50 5.85 4.78 5.22 5.20 -
P/RPS 1.84 5.20 1.62 2.17 2.49 5.61 1.14 37.71%
P/EPS 18.33 43.51 14.61 18.54 21.39 49.66 17.60 2.75%
EY 5.45 2.30 6.84 5.39 4.67 2.01 5.68 -2.72%
DY 0.48 0.00 1.09 0.68 0.84 0.00 1.15 -44.23%
P/NAPS 0.57 0.92 2.51 2.81 2.35 2.75 3.11 -67.83%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 22/09/22 23/06/22 29/03/22 17/12/21 23/09/21 25/06/21 25/03/21 -
Price 2.30 2.11 4.49 5.60 4.90 5.00 5.40 -
P/RPS 2.01 4.47 1.33 2.08 2.55 5.37 1.19 41.96%
P/EPS 20.08 37.47 11.93 17.75 21.93 47.56 18.27 6.51%
EY 4.98 2.67 8.38 5.63 4.56 2.10 5.47 -6.08%
DY 0.43 0.00 1.34 0.71 0.82 0.00 1.11 -46.95%
P/NAPS 0.62 0.80 2.05 2.69 2.41 2.63 3.23 -66.82%

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