[YINSON] YoY Annualized 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- 5.96%

YoY- 24.4%

Quarter Report

Bursa Report Q3FY2023(clean).pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Annualized Quarter Result
Revenue	8,278,666	11,925,333	5,816,000	3,821,333	4,802,188	884,534	996,397	42.27%
YoY %	-30.58%	105.04%	52.20%	-20.43%	442.91%	-11.23%	-	-
Horiz. %	830.86%	1,196.85%	583.70%	383.52%	481.96%	88.77%	100.00%	-
PBT	1,316,000	1,464,000	926,666	748,000	563,126	313,208	330,929	25.84%
YoY %	-10.11%	57.99%	23.89%	32.83%	79.79%	-5.35%	-	-
Horiz. %	397.67%	442.39%	280.02%	226.03%	170.17%	94.65%	100.00%	-
Tax	-308,000	-468,000	-288,000	-174,666	-148,876	-67,312	-73,938	26.81%
YoY %	34.19%	-62.50%	-64.89%	-17.32%	-121.17%	8.96%	-	-
Horiz. %	416.57%	632.96%	389.52%	236.23%	201.35%	91.04%	100.00%	-
NP	1,008,000	996,000	638,666	573,333	414,250	245,896	256,990	25.55%
YoY %	1.20%	55.95%	11.40%	38.40%	68.47%	-4.32%	-	-
Horiz. %	392.23%	387.56%	248.52%	223.10%	161.19%	95.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	808,000	914,666	557,333	448,000	330,401	193,284	236,661	22.68%
YoY %	-11.66%	64.11%	24.40%	35.59%	70.94%	-18.33%	-	-
Horiz. %	341.42%	386.49%	235.50%	189.30%	139.61%	81.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	31.97%	31.08%	23.35%	26.44%	21.49%	22.34%	-
YoY %	-26.81%	2.86%	33.10%	-11.69%	23.03%	-3.80%	-	-
Horiz. %	104.74%	143.11%	139.12%	104.52%	118.35%	96.20%	100.00%	-
Total Cost	7,270,666	10,929,333	5,177,333	3,248,000	4,387,937	638,638	739,406	46.31%
YoY %	-33.48%	111.10%	59.40%	-25.98%	587.08%	-13.63%	-	-
Horiz. %	983.31%	1,478.12%	700.20%	439.27%	593.44%	86.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,164,482	5,551,856	4,151,917	2,215,489	1,856,950	1,734,870	1,802,483	22.72%
YoY %	11.03%	33.72%	87.40%	19.31%	7.04%	-3.75%	-	-
Horiz. %	342.00%	308.01%	230.34%	122.91%	103.02%	96.25%	100.00%	-

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Dividend
Div	139,310	77,512	33,348	56,807	58,257	58,561	87,393	8.07%
YoY %	79.73%	132.43%	-41.30%	-2.49%	-0.52%	-32.99%	-	-
Horiz. %	159.41%	88.69%	38.16%	65.00%	66.66%	67.01%	100.00%	-
Div Payout %	17.24%	8.47%	5.98%	12.68%	17.63%	30.30%	36.93%	-
YoY %	103.54%	41.64%	-52.84%	-28.08%	-41.82%	-17.95%	-	-
Horiz. %	46.68%	22.94%	16.19%	34.34%	47.74%	82.05%	100.00%	-

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Equity
Net Worth	6,164,482	5,551,856	4,151,917	2,215,489	1,856,950	1,734,870	1,802,483	22.72%
YoY %	11.03%	33.72%	87.40%	19.31%	7.04%	-3.75%	-	-
Horiz. %	342.00%	308.01%	230.34%	122.91%	103.02%	96.25%	100.00%	-
NOSH	3,482,758	3,064,098	3,052,501	1,099,812	1,098,384	1,094,011	1,093,047	21.28%
YoY %	13.66%	0.38%	177.55%	0.13%	0.40%	0.09%	-	-
Horiz. %	318.63%	280.33%	279.27%	100.62%	100.49%	100.09%	100.00%	-

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Ratio Analysis
NP Margin	12.18%	8.35%	10.98%	15.00%	8.63%	27.80%	25.79%	-
YoY %	45.87%	-23.95%	-26.80%	73.81%	-68.96%	7.79%	-	-
Horiz. %	47.23%	32.38%	42.57%	58.16%	33.46%	107.79%	100.00%	-
ROE	13.11%	16.47%	13.42%	20.22%	17.79%	11.14%	13.13%	-
YoY %	-20.40%	22.73%	-33.63%	13.66%	59.69%	-15.16%	-	-
Horiz. %	99.85%	125.44%	102.21%	154.00%	135.49%	84.84%	100.00%	-

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Per Share
RPS	237.70	410.27	232.53	358.76	439.63	80.56	91.21	17.29%
YoY %	-42.06%	76.44%	-35.19%	-18.40%	445.72%	-11.68%	-	-
Horiz. %	260.61%	449.81%	254.94%	393.33%	482.00%	88.32%	100.00%	-
EPS	23.20	26.80	16.80	42.00	30.25	17.60	21.64	1.16%
YoY %	-13.43%	59.52%	-60.00%	38.84%	71.87%	-18.67%	-	-
Horiz. %	107.21%	123.84%	77.63%	194.09%	139.79%	81.33%	100.00%	-
DPS	4.00	2.67	1.33	5.33	5.33	5.33	8.00	-10.90%
YoY %	49.81%	100.75%	-75.05%	0.00%	0.00%	-33.38%	-	-
Horiz. %	50.00%	33.38%	16.62%	66.62%	66.62%	66.62%	100.00%	-
NAPS	1.77	1.91	1.66	2.08	1.70	1.58	1.65	1.17%
YoY %	-7.33%	15.06%	-20.19%	22.35%	7.59%	-4.24%	-	-
Horiz. %	107.27%	115.76%	100.61%	126.06%	103.03%	95.76%	100.00%	-

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,052,501
RPS	258.12	371.82	181.34	119.14	149.73	27.58	31.07	42.26%
YoY %	-30.58%	105.04%	52.21%	-20.43%	442.89%	-11.23%	-	-
Horiz. %	830.77%	1,196.72%	583.65%	383.46%	481.91%	88.77%	100.00%	-
EPS	25.19	28.52	17.38	13.97	10.30	6.03	7.38	22.68%
YoY %	-11.68%	64.10%	24.41%	35.63%	70.81%	-18.29%	-	-
Horiz. %	341.33%	386.45%	235.50%	189.30%	139.57%	81.71%	100.00%	-
DPS	4.34	2.42	1.04	1.77	1.82	1.83	2.72	8.09%
YoY %	79.34%	132.69%	-41.24%	-2.75%	-0.55%	-32.72%	-	-
Horiz. %	159.56%	88.97%	38.24%	65.07%	66.91%	67.28%	100.00%	-
NAPS	1.922	1.731	1.2945	0.6908	0.579	0.5409	0.562	22.72%
YoY %	11.03%	33.72%	87.39%	19.31%	7.04%	-3.75%	-	-
Horiz. %	341.99%	308.01%	230.34%	122.92%	103.02%	96.25%	100.00%	-

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/24	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	-
Price	2.70	2.45	2.12	5.85	4.58	6.91	4.45	-
P/RPS	1.14	0.60	0.91	1.63	1.04	8.58	4.88	-21.50%
YoY %	90.00%	-34.07%	-44.17%	56.73%	-87.88%	75.82%	-	-
Horiz. %	23.36%	12.30%	18.65%	33.40%	21.31%	175.82%	100.00%	-
P/EPS	11.64	7.79	9.51	13.91	15.14	39.25	20.54	-9.02%
YoY %	49.42%	-18.09%	-31.63%	-8.12%	-61.43%	91.09%	-	-
Horiz. %	56.67%	37.93%	46.30%	67.72%	73.71%	191.09%	100.00%	-
EY	8.59	12.84	10.51	7.19	6.60	2.55	4.87	9.91%
YoY %	-33.10%	22.17%	46.18%	8.94%	158.82%	-47.64%	-	-
Horiz. %	176.39%	263.66%	215.81%	147.64%	135.52%	52.36%	100.00%	-
DY	1.48	1.09	0.63	0.91	1.16	0.77	1.80	-3.20%
YoY %	35.78%	73.02%	-30.77%	-21.55%	50.65%	-57.22%	-	-
Horiz. %	82.22%	60.56%	35.00%	50.56%	64.44%	42.78%	100.00%	-
P/NAPS	1.53	1.28	1.28	2.81	2.69	4.37	2.70	-9.02%
YoY %	19.53%	0.00%	-54.45%	4.46%	-38.44%	61.85%	-	-
Horiz. %	56.67%	47.41%	47.41%	104.07%	99.63%	161.85%	100.00%	-

	31/10/24	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	CAGR
Price Multiplier on Announcement Date
Date	13/12/24	14/12/23	22/12/22	17/12/21	21/12/20	18/12/19	20/12/18	-
Price	2.71	2.50	2.43	5.60	5.42	6.44	4.19	-
P/RPS	1.14	0.61	1.05	1.56	1.23	7.99	4.59	-20.69%
YoY %	86.89%	-41.90%	-32.69%	26.83%	-84.61%	74.07%	-	-
Horiz. %	24.84%	13.29%	22.88%	33.99%	26.80%	174.07%	100.00%	-
P/EPS	11.68	7.94	10.91	13.31	17.92	36.58	19.34	-8.05%
YoY %	47.10%	-27.22%	-18.03%	-25.73%	-51.01%	89.14%	-	-
Horiz. %	60.39%	41.05%	56.41%	68.82%	92.66%	189.14%	100.00%	-
EY	8.56	12.59	9.17	7.51	5.58	2.73	5.17	8.75%
YoY %	-32.01%	37.30%	22.10%	34.59%	104.40%	-47.20%	-	-
Horiz. %	165.57%	243.52%	177.37%	145.26%	107.93%	52.80%	100.00%	-
DY	1.48	1.07	0.55	0.95	0.98	0.83	1.91	-4.15%
YoY %	38.32%	94.55%	-42.11%	-3.06%	18.07%	-56.54%	-	-
Horiz. %	77.49%	56.02%	28.80%	49.74%	51.31%	43.46%	100.00%	-
P/NAPS	1.53	1.31	1.46	2.69	3.19	4.08	2.54	-8.09%
YoY %	16.79%	-10.27%	-45.72%	-15.67%	-21.81%	60.63%	-	-
Horiz. %	60.24%	51.57%	57.48%	105.91%	125.59%	160.63%	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