[YINSON] QoQ TTM 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- 5.42%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 3,436,231 2,654,091 2,519,340 951,002 975,612 1,008,717 1,034,899 122.72%
PBT 419,040 317,532 331,118 330,570 318,169 347,996 343,861 14.10%
Tax -100,557 -71,968 -69,821 -74,512 -78,088 -82,555 -79,482 16.99%
NP 318,483 245,564 261,297 256,058 240,081 265,441 264,379 13.22%
-
NP to SH 265,985 206,771 209,909 205,663 195,093 227,619 238,196 7.64%
-
Tax Rate 24.00% 22.66% 21.09% 22.54% 24.54% 23.72% 23.11% -
Total Cost 3,117,748 2,408,527 2,258,043 694,944 735,531 743,276 770,520 154.14%
-
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 65,812 65,990 65,990 65,803 65,803 65,536 65,536 0.28%
Div Payout % 24.74% 31.91% 31.44% 32.00% 33.73% 28.79% 27.51% -
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 9.27% 9.25% 10.37% 26.93% 24.61% 26.31% 25.55% -
ROE 14.48% 12.51% 12.76% 11.85% 11.18% 12.66% 13.60% -
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 314.32 242.54 228.17 86.61 88.88 91.99 94.53 122.93%
EPS 24.33 18.90 19.01 18.73 17.77 20.76 21.76 7.73%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
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 107.14 82.75 78.55 29.65 30.42 31.45 32.27 122.71%
EPS 8.29 6.45 6.54 6.41 6.08 7.10 7.43 7.58%
DPS 2.05 2.06 2.06 2.05 2.05 2.04 2.04 0.32%
NAPS 0.5726 0.5152 0.513 0.5409 0.5442 0.5607 0.5462 3.19%
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 1.99 2.14 2.72 7.98 7.82 5.26 4.34 -40.56%
P/EPS 25.77 27.41 32.61 36.89 39.10 23.32 18.84 23.24%
EY 3.88 3.65 3.07 2.71 2.56 4.29 5.31 -18.88%
DY 0.96 1.16 0.97 0.87 0.86 1.24 1.46 -24.40%
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 1.79 2.45 2.23 7.44 7.54 6.73 4.86 -48.64%
P/EPS 23.18 31.49 26.77 34.38 37.70 29.82 21.10 6.47%
EY 4.31 3.18 3.73 2.91 2.65 3.35 4.74 -6.14%
DY 1.06 1.01 1.18 0.93 0.90 0.97 1.31 -13.17%
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