[YINSON] QoQ 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- 31.17%
YoY- 24.36%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 995,579 343,747 1,855,939 240,966 213,439 208,996 287,601 129.00%
PBT 173,055 66,091 96,212 83,682 71,547 79,677 95,664 48.51%
Tax -45,193 -20,138 -19,337 -15,889 -16,604 -17,991 -24,028 52.42%
NP 127,862 45,953 76,875 67,793 54,943 61,686 71,636 47.19%
-
NP to SH 100,356 46,716 64,946 53,967 41,142 49,854 60,700 39.86%
-
Tax Rate 26.11% 30.47% 20.10% 18.99% 23.21% 22.58% 25.12% -
Total Cost 867,717 297,794 1,779,064 173,173 158,496 147,310 215,965 152.94%
-
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 - 22,083 - 43,907 - 21,896 58.65%
Div Payout % 43.57% - 34.00% - 106.72% - 36.07% -
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 12.84% 13.37% 4.14% 28.13% 25.74% 29.52% 24.91% -
ROE 5.46% 2.83% 3.95% 3.11% 2.36% 2.77% 3.47% -
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 91.07 31.41 168.09 21.95 19.44 19.06 26.27 129.23%
EPS 9.18 4.27 5.88 4.91 3.75 4.55 5.54 40.07%
DPS 4.00 0.00 2.00 0.00 4.00 0.00 2.00 58.80%
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 31.06 10.73 57.91 7.52 6.66 6.52 8.97 129.05%
EPS 3.13 1.46 2.03 1.68 1.28 1.56 1.89 40.01%
DPS 1.36 0.00 0.69 0.00 1.37 0.00 0.68 58.80%
NAPS 0.5731 0.5156 0.5133 0.5413 0.5446 0.5611 0.5466 3.20%
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 6.89 16.49 3.69 31.49 35.74 25.39 15.61 -42.05%
P/EPS 68.30 121.34 105.41 140.59 185.43 106.46 73.95 -5.16%
EY 1.46 0.82 0.95 0.71 0.54 0.94 1.35 5.36%
DY 0.64 0.00 0.32 0.00 0.58 0.00 0.49 19.50%
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 6.19 18.94 3.03 29.35 34.46 32.48 17.47 -49.95%
P/EPS 61.44 139.38 86.54 131.03 178.76 136.15 82.79 -18.04%
EY 1.63 0.72 1.16 0.76 0.56 0.73 1.21 21.99%
DY 0.71 0.00 0.39 0.00 0.60 0.00 0.44 37.61%
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