[YINSON] QoQ Quarter Result on 30-Apr-2023 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
30-Apr-2023 [#1]
Profit Trend
QoQ- 23.81%
YoY- 73.33%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 2,702,000 2,813,000 3,113,000 3,018,000 1,962,000 1,737,000 1,620,000 40.51%
PBT 597,000 353,000 449,000 296,000 150,000 258,000 247,000 79.81%
Tax -202,000 -75,000 -174,000 -102,000 -41,000 -81,000 -84,000 79.20%
NP 395,000 278,000 275,000 194,000 109,000 177,000 163,000 80.12%
-
NP to SH 278,000 248,000 230,000 208,000 168,000 155,000 143,000 55.57%
-
Tax Rate 33.84% 21.25% 38.75% 34.46% 27.33% 31.40% 34.01% -
Total Cost 2,307,000 2,535,000 2,838,000 2,824,000 1,853,000 1,560,000 1,457,000 35.73%
-
Net Worth 5,435,824 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 -25.81%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 29,068 - 58,132 - 28,964 - 22,959 16.98%
Div Payout % 10.46% - 25.28% - 17.24% - 16.06% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 5,435,824 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 -25.81%
NOSH 3,064,331 3,064,098 3,064,018 3,063,864 3,053,682 3,052,501 3,066,511 -0.04%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 14.62% 9.88% 8.83% 6.43% 5.56% 10.19% 10.06% -
ROE 5.11% 4.47% 4.60% 6.29% 4.06% 3.73% 1.68% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 92.95 96.78 107.10 144.15 67.74 69.45 70.56 20.10%
EPS 8.40 7.30 6.70 6.10 4.60 4.90 6.20 22.37%
DPS 1.00 0.00 2.00 0.00 1.00 0.00 1.00 0.00%
NAPS 1.87 1.91 1.72 1.58 1.43 1.66 3.71 -36.58%
Adjusted Per Share Value based on latest NOSH - 3,063,864
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 84.25 87.71 97.06 94.10 61.17 54.16 50.51 40.51%
EPS 8.67 7.73 7.17 6.49 5.24 4.83 4.46 55.57%
DPS 0.91 0.00 1.81 0.00 0.90 0.00 0.72 16.84%
NAPS 1.6948 1.731 1.5588 1.0314 1.2914 1.2945 2.6558 -25.81%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 2.57 2.45 2.55 2.62 2.69 2.12 2.10 -
P/RPS 2.76 2.53 2.38 1.82 3.97 3.05 2.98 -4.97%
P/EPS 26.87 28.72 32.23 26.37 46.38 34.21 33.72 -14.01%
EY 3.72 3.48 3.10 3.79 2.16 2.92 2.97 16.14%
DY 0.39 0.00 0.78 0.00 0.37 0.00 0.48 -12.89%
P/NAPS 1.37 1.28 1.48 1.66 1.88 1.28 0.57 79.14%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 22/03/24 14/12/23 29/09/23 23/06/23 23/03/23 22/12/22 22/09/22 -
Price 2.45 2.50 2.48 2.56 2.42 2.43 2.30 -
P/RPS 2.64 2.58 2.32 1.78 3.57 3.50 3.26 -13.08%
P/EPS 25.62 29.30 31.34 25.77 41.72 39.21 36.93 -21.58%
EY 3.90 3.41 3.19 3.88 2.40 2.55 2.71 27.38%
DY 0.41 0.00 0.81 0.00 0.41 0.00 0.43 -3.11%
P/NAPS 1.31 1.31 1.44 1.62 1.69 1.46 0.62 64.43%

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