[YINSON] QoQ Quarter Result on 31-Oct-2022 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 8.39%
YoY- 58.16%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 3,113,000 3,018,000 1,962,000 1,737,000 1,620,000 1,005,000 741,000 161.04%
PBT 449,000 296,000 150,000 258,000 247,000 190,000 155,000 103.60%
Tax -174,000 -102,000 -41,000 -81,000 -84,000 -51,000 -61,000 101.51%
NP 275,000 194,000 109,000 177,000 163,000 139,000 94,000 104.95%
-
NP to SH 230,000 208,000 168,000 155,000 143,000 120,000 65,000 132.74%
-
Tax Rate 38.75% 34.46% 27.33% 31.40% 34.01% 26.84% 39.35% -
Total Cost 2,838,000 2,824,000 1,853,000 1,560,000 1,457,000 866,000 647,000 168.68%
-
Net Worth 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 66.45%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 58,132 - 28,964 - 22,959 - 21,304 95.62%
Div Payout % 25.28% - 17.24% - 16.06% - 32.78% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 66.45%
NOSH 3,064,018 3,063,864 3,053,682 3,052,501 3,066,511 2,207,565 1,101,346 98.17%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 8.83% 6.43% 5.56% 10.19% 10.06% 13.83% 12.69% -
ROE 4.60% 6.29% 4.06% 3.73% 1.68% 2.12% 2.79% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 107.10 144.15 67.74 69.45 70.56 47.16 69.56 33.44%
EPS 6.70 6.10 4.60 4.90 6.20 5.60 6.10 6.47%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 2.00 0.00%
NAPS 1.72 1.58 1.43 1.66 3.71 2.65 2.19 -14.91%
Adjusted Per Share Value based on latest NOSH - 3,052,501
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 97.13 94.17 61.22 54.20 50.55 31.36 23.12 161.04%
EPS 7.18 6.49 5.24 4.84 4.46 3.74 2.03 132.67%
DPS 1.81 0.00 0.90 0.00 0.72 0.00 0.66 96.28%
NAPS 1.5599 1.0321 1.2924 1.2955 2.6578 1.7622 0.7279 66.45%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 2.55 2.62 2.69 2.12 2.10 2.45 5.50 -
P/RPS 2.38 1.82 3.97 3.05 2.98 5.20 7.91 -55.19%
P/EPS 32.23 26.37 46.38 34.21 33.72 43.51 90.13 -49.71%
EY 3.10 3.79 2.16 2.92 2.97 2.30 1.11 98.69%
DY 0.78 0.00 0.37 0.00 0.48 0.00 0.36 67.67%
P/NAPS 1.48 1.66 1.88 1.28 0.57 0.92 2.51 -29.75%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 23/06/23 23/03/23 22/12/22 22/09/22 23/06/22 29/03/22 -
Price 2.48 2.56 2.42 2.43 2.30 2.11 4.49 -
P/RPS 2.32 1.78 3.57 3.50 3.26 4.47 6.45 -49.51%
P/EPS 31.34 25.77 41.72 39.21 36.93 37.47 73.58 -43.47%
EY 3.19 3.88 2.40 2.55 2.71 2.67 1.36 76.81%
DY 0.81 0.00 0.41 0.00 0.43 0.00 0.45 48.13%
P/NAPS 1.44 1.62 1.69 1.46 0.62 0.80 2.05 -21.03%

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