[YINSON] QoQ Quarter Result on 30-Apr-2021 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 67.16%
YoY- 139.75%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 741,000 820,000 1,054,000 992,000 1,247,000 2,262,315 995,579 -17.82%
PBT 155,000 166,000 208,000 187,000 158,000 183,199 173,055 -7.06%
Tax -61,000 -40,000 -49,000 -42,000 -56,000 -46,326 -45,193 22.06%
NP 94,000 126,000 159,000 145,000 102,000 136,873 127,862 -18.49%
-
NP to SH 65,000 98,000 126,000 112,000 67,000 100,729 100,356 -25.08%
-
Tax Rate 39.35% 24.10% 23.56% 22.46% 35.44% 25.29% 26.11% -
Total Cost 647,000 694,000 895,000 847,000 1,145,000 2,125,442 867,717 -17.72%
-
Net Worth 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 1,836,638 17.23%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 21,304 - 42,610 - 21,320 - 43,729 -38.00%
Div Payout % 32.78% - 33.82% - 31.82% - 43.57% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 1,836,638 17.23%
NOSH 1,101,346 1,099,812 1,099,737 1,099,717 1,099,519 1,098,384 1,097,015 0.26%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 12.69% 15.37% 15.09% 14.62% 8.18% 6.05% 12.84% -
ROE 2.79% 4.42% 5.83% 5.53% 3.76% 5.42% 5.46% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 69.56 76.99 98.94 93.11 116.98 207.11 91.07 -16.40%
EPS 6.10 9.20 11.80 10.50 6.30 9.22 9.18 -23.79%
DPS 2.00 0.00 4.00 0.00 2.00 0.00 4.00 -36.92%
NAPS 2.19 2.08 2.03 1.90 1.67 1.70 1.68 19.27%
Adjusted Per Share Value based on latest NOSH - 1,099,717
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 23.12 25.59 32.89 30.95 38.91 70.59 31.06 -17.82%
EPS 2.03 3.06 3.93 3.49 2.09 3.14 3.13 -25.01%
DPS 0.66 0.00 1.33 0.00 0.67 0.00 1.36 -38.16%
NAPS 0.7279 0.6913 0.6747 0.6316 0.5555 0.5794 0.5731 17.22%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 5.50 5.85 4.78 5.22 5.20 4.58 6.27 -
P/RPS 7.91 7.60 4.83 5.61 4.45 2.21 6.89 9.61%
P/EPS 90.13 63.58 40.41 49.66 82.73 49.67 68.30 20.24%
EY 1.11 1.57 2.47 2.01 1.21 2.01 1.46 -16.65%
DY 0.36 0.00 0.84 0.00 0.38 0.00 0.64 -31.78%
P/NAPS 2.51 2.81 2.35 2.75 3.11 2.69 3.73 -23.15%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 17/12/21 23/09/21 25/06/21 25/03/21 21/12/20 28/09/20 -
Price 4.49 5.60 4.90 5.00 5.40 5.42 5.64 -
P/RPS 6.45 7.27 4.95 5.37 4.62 2.62 6.19 2.77%
P/EPS 73.58 60.87 41.43 47.56 85.92 58.78 61.44 12.73%
EY 1.36 1.64 2.41 2.10 1.16 1.70 1.63 -11.34%
DY 0.45 0.00 0.82 0.00 0.37 0.00 0.71 -26.15%
P/NAPS 2.05 2.69 2.41 2.63 3.23 3.19 3.36 -27.99%

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