[YINSON] YoY Annualized Quarter Result on 31-Jul-2020 [#2]

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

28-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Jul-2020 [#2]

Profit Trend

QoQ- 57.41%

YoY- 61.62%

Quarter Report

Q2 FY2021 - 29.09.2020.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Annualized Quarter Result
Revenue	12,262,000	5,250,000	4,092,000	2,678,652	844,870	963,444	779,284	58.26%
YoY %	133.56%	28.30%	52.76%	217.05%	-12.31%	23.63%	-	-
Horiz. %	1,573.50%	673.70%	525.10%	343.73%	108.42%	123.63%	100.00%	-
PBT	1,490,000	874,000	790,000	478,292	302,448	353,832	362,470	26.55%
YoY %	70.48%	10.63%	65.17%	58.14%	-14.52%	-2.38%	-	-
Horiz. %	411.07%	241.12%	217.95%	131.95%	83.44%	97.62%	100.00%	-
Tax	-552,000	-270,000	-182,000	-130,662	-69,190	-71,978	-74,764	39.52%
YoY %	-104.44%	-48.35%	-39.29%	-88.85%	3.87%	3.73%	-	-
Horiz. %	738.32%	361.14%	243.43%	174.77%	92.54%	96.27%	100.00%	-
NP	938,000	604,000	608,000	347,630	233,258	281,854	287,706	21.75%
YoY %	55.30%	-0.66%	74.90%	49.03%	-17.24%	-2.03%	-	-
Horiz. %	326.03%	209.94%	211.33%	120.83%	81.08%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	876,000	526,000	476,000	294,144	181,992	268,198	287,766	20.37%
YoY %	66.54%	10.50%	61.83%	61.62%	-32.14%	-6.80%	-	-
Horiz. %	304.41%	182.79%	165.41%	102.22%	63.24%	93.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.05%	30.89%	23.04%	27.32%	22.88%	20.34%	20.63%	-
YoY %	19.94%	34.07%	-15.67%	19.41%	12.49%	-1.41%	-	-
Horiz. %	179.59%	149.73%	111.68%	132.43%	110.91%	98.59%	100.00%	-
Total Cost	11,324,000	4,646,000	3,484,000	2,331,022	611,612	681,590	491,578	68.64%
YoY %	143.74%	33.35%	49.46%	281.13%	-10.27%	38.65%	-	-
Horiz. %	2,303.60%	945.12%	708.74%	474.19%	124.42%	138.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,999,396	8,518,085	2,162,485	1,836,638	1,745,320	1,887,431	1,971,915	16.76%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.28%	-	-
Horiz. %	253.53%	431.97%	109.66%	93.14%	88.51%	95.72%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	116,265	45,919	85,221	87,458	87,814	87,280	87,069	4.93%
YoY %	153.20%	-46.12%	-2.56%	-0.41%	0.61%	0.24%	-	-
Horiz. %	133.53%	52.74%	97.88%	100.45%	100.86%	100.24%	100.00%	-
Div Payout %	13.27%	8.73%	17.90%	29.73%	48.25%	32.54%	30.26%	-
YoY %	52.00%	-51.23%	-39.79%	-38.38%	48.28%	7.53%	-	-
Horiz. %	43.85%	28.85%	59.15%	98.25%	159.45%	107.53%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	4,999,396	8,518,085	2,162,485	1,836,638	1,745,320	1,887,431	1,971,915	16.76%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.28%	-	-
Horiz. %	253.53%	431.97%	109.66%	93.14%	88.51%	95.72%	100.00%	-
NOSH	3,064,018	3,066,511	1,099,737	1,097,015	1,093,675	1,093,017	1,088,373	18.81%
YoY %	-0.08%	178.84%	0.25%	0.31%	0.06%	0.43%	-	-
Horiz. %	281.52%	281.75%	101.04%	100.79%	100.49%	100.43%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	7.65%	11.50%	14.86%	12.98%	27.61%	29.25%	36.92%	-
YoY %	-33.48%	-22.61%	14.48%	-52.99%	-5.61%	-20.77%	-	-
Horiz. %	20.72%	31.15%	40.25%	35.16%	74.78%	79.23%	100.00%	-
ROE	17.52%	6.18%	22.01%	16.02%	10.43%	14.21%	14.59%	-
YoY %	183.50%	-71.92%	37.39%	53.60%	-26.60%	-2.60%	-	-
Horiz. %	120.08%	42.36%	150.86%	109.80%	71.49%	97.40%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	421.86	228.66	384.13	245.02	76.97	88.31	71.60	34.37%
YoY %	84.49%	-40.47%	56.77%	218.33%	-12.84%	23.34%	-	-
Horiz. %	589.19%	319.36%	536.49%	342.21%	107.50%	123.34%	100.00%	-
EPS	25.60	23.00	44.60	26.90	16.58	24.58	26.44	-0.53%
YoY %	11.30%	-48.43%	65.80%	62.24%	-32.55%	-7.03%	-	-
Horiz. %	96.82%	86.99%	168.68%	101.74%	62.71%	92.97%	100.00%	-
DPS	4.00	2.00	8.00	8.00	8.00	8.00	8.00	-10.90%
YoY %	100.00%	-75.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	25.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.72	3.71	2.03	1.68	1.59	1.73	1.8118	-0.86%
YoY %	-53.64%	82.76%	20.83%	5.66%	-8.09%	-4.51%	-	-
Horiz. %	94.93%	204.77%	112.04%	92.73%	87.76%	95.49%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,097,015
RPS	382.60	163.81	127.68	83.58	26.36	30.06	24.32	58.26%
YoY %	133.56%	28.30%	52.76%	217.07%	-12.31%	23.60%	-	-
Horiz. %	1,573.19%	673.56%	525.00%	343.67%	108.39%	123.60%	100.00%	-
EPS	27.33	16.41	14.85	9.18	5.68	8.37	8.98	20.37%
YoY %	66.54%	10.51%	61.76%	61.62%	-32.14%	-6.79%	-	-
Horiz. %	304.34%	182.74%	165.37%	102.23%	63.25%	93.21%	100.00%	-
DPS	3.63	1.43	2.66	2.73	2.74	2.72	2.72	4.92%
YoY %	153.85%	-46.24%	-2.56%	-0.36%	0.74%	0.00%	-	-
Horiz. %	133.46%	52.57%	97.79%	100.37%	100.74%	100.00%	100.00%	-
NAPS	1.5599	2.6578	0.6747	0.5731	0.5446	0.5889	0.6153	16.76%
YoY %	-41.31%	293.92%	17.73%	5.23%	-7.52%	-4.29%	-	-
Horiz. %	253.52%	431.95%	109.65%	93.14%	88.51%	95.71%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	2.55	2.10	4.78	6.27	6.95	4.61	3.55	-
P/RPS	0.60	0.92	1.24	2.56	9.03	5.22	4.96	-29.66%
YoY %	-34.78%	-25.81%	-51.56%	-71.65%	72.99%	5.24%	-	-
Horiz. %	12.10%	18.55%	25.00%	51.61%	182.06%	105.24%	100.00%	-
P/EPS	8.46	9.17	10.70	23.30	41.92	18.75	13.43	-7.40%
YoY %	-7.74%	-14.30%	-54.08%	-44.42%	123.57%	39.61%	-	-
Horiz. %	62.99%	68.28%	79.67%	173.49%	312.14%	139.61%	100.00%	-
EY	11.82	10.91	9.35	4.29	2.39	5.33	7.45	7.99%
YoY %	8.34%	16.68%	117.95%	79.50%	-55.16%	-28.46%	-	-
Horiz. %	158.66%	146.44%	125.50%	57.58%	32.08%	71.54%	100.00%	-
DY	1.57	0.95	1.67	1.28	1.15	1.74	2.25	-5.81%
YoY %	65.26%	-43.11%	30.47%	11.30%	-33.91%	-22.67%	-	-
Horiz. %	69.78%	42.22%	74.22%	56.89%	51.11%	77.33%	100.00%	-
P/NAPS	1.48	0.57	2.35	3.73	4.37	2.66	1.96	-4.57%
YoY %	159.65%	-75.74%	-37.00%	-14.65%	64.29%	35.71%	-	-
Horiz. %	75.51%	29.08%	119.90%	190.31%	222.96%	135.71%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	29/09/23	22/09/22	23/09/21	28/09/20	25/09/19	24/09/18	27/09/17	-
Price	2.48	2.30	4.90	5.64	6.70	4.55	3.48	-
P/RPS	0.59	1.01	1.28	2.30	8.70	5.15	4.86	-29.62%
YoY %	-41.58%	-21.09%	-44.35%	-73.56%	68.93%	5.97%	-	-
Horiz. %	12.14%	20.78%	26.34%	47.33%	179.01%	105.97%	100.00%	-
P/EPS	8.23	10.04	10.97	20.96	40.41	18.51	13.16	-7.52%
YoY %	-18.03%	-8.48%	-47.66%	-48.13%	118.31%	40.65%	-	-
Horiz. %	62.54%	76.29%	83.36%	159.27%	307.07%	140.65%	100.00%	-
EY	12.15	9.96	9.12	4.77	2.47	5.40	7.60	8.12%
YoY %	21.99%	9.21%	91.19%	93.12%	-54.26%	-28.95%	-	-
Horiz. %	159.87%	131.05%	120.00%	62.76%	32.50%	71.05%	100.00%	-
DY	1.61	0.87	1.63	1.42	1.19	1.76	2.30	-5.76%
YoY %	85.06%	-46.63%	14.79%	19.33%	-32.39%	-23.48%	-	-
Horiz. %	70.00%	37.83%	70.87%	61.74%	51.74%	76.52%	100.00%	-
P/NAPS	1.44	0.62	2.41	3.36	4.21	2.63	1.92	-4.67%
YoY %	132.26%	-74.27%	-28.27%	-20.19%	60.08%	36.98%	-	-
Horiz. %	75.00%	32.29%	125.52%	175.00%	219.27%	136.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos