[YINSON] YoY Annualized Quarter Result on 31-Oct-2020 [#3]

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

21-Dec-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Oct-2020 [#3]

Profit Trend

QoQ- 12.33%

YoY- 70.94%

Quarter Report

Q3 FY2021 21.12.2020.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Annualized Quarter Result
Revenue	11,925,333	5,816,000	3,821,333	4,802,188	884,534	996,397	870,349	54.65%
YoY %	105.04%	52.20%	-20.43%	442.91%	-11.23%	14.48%	-	-
Horiz. %	1,370.18%	668.24%	439.06%	551.75%	101.63%	114.48%	100.00%	-
PBT	1,464,000	926,666	748,000	563,126	313,208	330,929	383,961	24.97%
YoY %	57.99%	23.89%	32.83%	79.79%	-5.35%	-13.81%	-	-
Horiz. %	381.29%	241.34%	194.81%	146.66%	81.57%	86.19%	100.00%	-
Tax	-468,000	-288,000	-174,666	-148,876	-67,312	-73,938	-70,528	37.06%
YoY %	-62.50%	-64.89%	-17.32%	-121.17%	8.96%	-4.83%	-	-
Horiz. %	663.57%	408.35%	247.65%	211.09%	95.44%	104.83%	100.00%	-
NP	996,000	638,666	573,333	414,250	245,896	256,990	313,433	21.24%
YoY %	55.95%	11.40%	38.40%	68.47%	-4.32%	-18.01%	-	-
Horiz. %	317.77%	203.76%	182.92%	132.17%	78.45%	81.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	914,666	557,333	448,000	330,401	193,284	236,661	313,385	19.53%
YoY %	64.11%	24.40%	35.59%	70.94%	-18.33%	-24.48%	-	-
Horiz. %	291.87%	177.84%	142.96%	105.43%	61.68%	75.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.97%	31.08%	23.35%	26.44%	21.49%	22.34%	18.37%	-
YoY %	2.86%	33.10%	-11.69%	23.03%	-3.80%	21.61%	-	-
Horiz. %	174.03%	169.19%	127.11%	143.93%	116.98%	121.61%	100.00%	-
Total Cost	10,929,333	5,177,333	3,248,000	4,387,937	638,638	739,406	556,916	64.19%
YoY %	111.10%	59.40%	-25.98%	587.08%	-13.63%	32.77%	-	-
Horiz. %	1,962.47%	929.64%	583.21%	787.90%	114.67%	132.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,551,856	4,151,917	2,215,489	1,856,950	1,734,870	1,802,483	2,005,666	18.48%
YoY %	33.72%	87.40%	19.31%	7.04%	-3.75%	-10.13%	-	-
Horiz. %	276.81%	207.01%	110.46%	92.59%	86.50%	89.87%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	77,512	33,348	56,807	58,257	58,561	87,393	87,051	-1.91%
YoY %	132.43%	-41.30%	-2.49%	-0.52%	-32.99%	0.39%	-	-
Horiz. %	89.04%	38.31%	65.26%	66.92%	67.27%	100.39%	100.00%	-
Div Payout %	8.47%	5.98%	12.68%	17.63%	30.30%	36.93%	27.78%	-
YoY %	41.64%	-52.84%	-28.08%	-41.82%	-17.95%	32.94%	-	-
Horiz. %	30.49%	21.53%	45.64%	63.46%	109.07%	132.94%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
Net Worth	5,551,856	4,151,917	2,215,489	1,856,950	1,734,870	1,802,483	2,005,666	18.48%
YoY %	33.72%	87.40%	19.31%	7.04%	-3.75%	-10.13%	-	-
Horiz. %	276.81%	207.01%	110.46%	92.59%	86.50%	89.87%	100.00%	-
NOSH	3,064,098	3,052,501	1,099,812	1,098,384	1,094,011	1,093,047	1,088,143	18.82%
YoY %	0.38%	177.55%	0.13%	0.40%	0.09%	0.45%	-	-
Horiz. %	281.59%	280.52%	101.07%	100.94%	100.54%	100.45%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	8.35%	10.98%	15.00%	8.63%	27.80%	25.79%	36.01%	-
YoY %	-23.95%	-26.80%	73.81%	-68.96%	7.79%	-28.38%	-	-
Horiz. %	23.19%	30.49%	41.66%	23.97%	77.20%	71.62%	100.00%	-
ROE	16.47%	13.42%	20.22%	17.79%	11.14%	13.13%	15.63%	-
YoY %	22.73%	-33.63%	13.66%	59.69%	-15.16%	-15.99%	-	-
Horiz. %	105.37%	85.86%	129.37%	113.82%	71.27%	84.01%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	410.27	232.53	358.76	439.63	80.56	91.21	79.98	31.30%
YoY %	76.44%	-35.19%	-18.40%	445.72%	-11.68%	14.04%	-	-
Horiz. %	512.97%	290.74%	448.56%	549.67%	100.73%	114.04%	100.00%	-
EPS	26.80	16.80	42.00	30.25	17.60	21.64	28.80	-1.19%
YoY %	59.52%	-60.00%	38.84%	71.87%	-18.67%	-24.86%	-	-
Horiz. %	93.06%	58.33%	145.83%	105.03%	61.11%	75.14%	100.00%	-
DPS	2.67	1.33	5.33	5.33	5.33	8.00	8.00	-16.70%
YoY %	100.75%	-75.05%	0.00%	0.00%	-33.38%	0.00%	-	-
Horiz. %	33.38%	16.62%	66.62%	66.62%	66.62%	100.00%	100.00%	-
NAPS	1.91	1.66	2.08	1.70	1.58	1.65	1.8432	0.59%
YoY %	15.06%	-20.19%	22.35%	7.59%	-4.24%	-10.48%	-	-
Horiz. %	103.62%	90.06%	112.85%	92.23%	85.72%	89.52%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,098,384
RPS	371.82	181.34	119.14	149.73	27.58	31.07	27.14	54.65%
YoY %	105.04%	52.21%	-20.43%	442.89%	-11.23%	14.48%	-	-
Horiz. %	1,370.01%	668.17%	438.98%	551.69%	101.62%	114.48%	100.00%	-
EPS	28.52	17.38	13.97	10.30	6.03	7.38	9.77	19.53%
YoY %	64.10%	24.41%	35.63%	70.81%	-18.29%	-24.46%	-	-
Horiz. %	291.91%	177.89%	142.99%	105.42%	61.72%	75.54%	100.00%	-
DPS	2.42	1.04	1.77	1.82	1.83	2.72	2.71	-1.86%
YoY %	132.69%	-41.24%	-2.75%	-0.55%	-32.72%	0.37%	-	-
Horiz. %	89.30%	38.38%	65.31%	67.16%	67.53%	100.37%	100.00%	-
NAPS	1.731	1.2945	0.6908	0.579	0.5409	0.562	0.6253	18.48%
YoY %	33.72%	87.39%	19.31%	7.04%	-3.75%	-10.12%	-	-
Horiz. %	276.83%	207.02%	110.47%	92.60%	86.50%	89.88%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	-
Price	2.45	2.12	5.85	4.58	6.91	4.45	3.96	-
P/RPS	0.60	0.91	1.63	1.04	8.58	4.88	4.95	-29.63%
YoY %	-34.07%	-44.17%	56.73%	-87.88%	75.82%	-1.41%	-	-
Horiz. %	12.12%	18.38%	32.93%	21.01%	173.33%	98.59%	100.00%	-
P/EPS	7.79	9.51	13.91	15.14	39.25	20.54	13.75	-9.03%
YoY %	-18.09%	-31.63%	-8.12%	-61.43%	91.09%	49.38%	-	-
Horiz. %	56.65%	69.16%	101.16%	110.11%	285.45%	149.38%	100.00%	-
EY	12.84	10.51	7.19	6.60	2.55	4.87	7.27	9.93%
YoY %	22.17%	46.18%	8.94%	158.82%	-47.64%	-33.01%	-	-
Horiz. %	176.62%	144.57%	98.90%	90.78%	35.08%	66.99%	100.00%	-
DY	1.09	0.63	0.91	1.16	0.77	1.80	2.02	-9.76%
YoY %	73.02%	-30.77%	-21.55%	50.65%	-57.22%	-10.89%	-	-
Horiz. %	53.96%	31.19%	45.05%	57.43%	38.12%	89.11%	100.00%	-
P/NAPS	1.28	1.28	2.81	2.69	4.37	2.70	2.15	-8.27%
YoY %	0.00%	-54.45%	4.46%	-38.44%	61.85%	25.58%	-	-
Horiz. %	59.53%	59.53%	130.70%	125.12%	203.26%	125.58%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	14/12/23	22/12/22	17/12/21	21/12/20	18/12/19	20/12/18	13/12/17	-
Price	2.50	2.43	5.60	5.42	6.44	4.19	3.76	-
P/RPS	0.61	1.05	1.56	1.23	7.99	4.59	4.70	-28.83%
YoY %	-41.90%	-32.69%	26.83%	-84.61%	74.07%	-2.34%	-	-
Horiz. %	12.98%	22.34%	33.19%	26.17%	170.00%	97.66%	100.00%	-
P/EPS	7.94	10.91	13.31	17.92	36.58	19.34	13.06	-7.95%
YoY %	-27.22%	-18.03%	-25.73%	-51.01%	89.14%	48.09%	-	-
Horiz. %	60.80%	83.54%	101.91%	137.21%	280.09%	148.09%	100.00%	-
EY	12.59	9.17	7.51	5.58	2.73	5.17	7.66	8.62%
YoY %	37.30%	22.10%	34.59%	104.40%	-47.20%	-32.51%	-	-
Horiz. %	164.36%	119.71%	98.04%	72.85%	35.64%	67.49%	100.00%	-
DY	1.07	0.55	0.95	0.98	0.83	1.91	2.13	-10.83%
YoY %	94.55%	-42.11%	-3.06%	18.07%	-56.54%	-10.33%	-	-
Horiz. %	50.23%	25.82%	44.60%	46.01%	38.97%	89.67%	100.00%	-
P/NAPS	1.31	1.46	2.69	3.19	4.08	2.54	2.04	-7.11%
YoY %	-10.27%	-45.72%	-15.67%	-21.81%	60.63%	24.51%	-	-
Horiz. %	64.22%	71.57%	131.86%	156.37%	200.00%	124.51%	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