[YINSON] YoY Cumulative Quarter Result on 30-Apr-2020 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -77.74%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 3,018,000 1,005,000 992,000 343,747 208,996 235,178 172,413 61.10%
PBT 296,000 190,000 187,000 66,091 79,677 75,542 76,256 25.35%
Tax -102,000 -51,000 -42,000 -20,138 -17,991 -14,918 -15,970 36.19%
NP 194,000 139,000 145,000 45,953 61,686 60,624 60,286 21.49%
-
NP to SH 208,000 120,000 112,000 46,716 49,854 60,431 60,286 22.91%
-
Tax Rate 34.46% 26.84% 22.46% 30.47% 22.58% 19.75% 20.94% -
Total Cost 2,824,000 866,000 847,000 297,794 147,310 174,554 112,127 71.16%
-
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.11%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.11%
NOSH 3,063,864 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 1,088,194 18.82%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 6.43% 13.83% 14.62% 13.37% 29.52% 25.78% 34.97% -
ROE 6.29% 2.12% 5.53% 2.83% 2.77% 2.98% 3.08% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 144.15 47.16 93.11 31.41 19.06 21.60 15.84 44.46%
EPS 6.10 5.60 10.50 4.27 4.55 5.55 5.54 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 2.65 1.90 1.51 1.64 1.86 1.8006 -2.15%
Adjusted Per Share Value based on latest NOSH - 1,095,695
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 94.10 31.33 30.93 10.72 6.52 7.33 5.38 61.07%
EPS 6.49 3.74 3.49 1.46 1.55 1.88 1.88 22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0314 1.7609 0.6312 0.5152 0.5607 0.6314 0.6109 9.11%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 2.62 2.45 5.22 5.18 4.84 3.96 3.35 -
P/RPS 1.82 5.20 5.61 16.49 25.39 18.33 21.14 -33.53%
P/EPS 26.37 43.51 49.66 121.34 106.46 71.35 60.47 -12.91%
EY 3.79 2.30 2.01 0.82 0.94 1.40 1.65 14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.92 2.75 3.43 2.95 2.13 1.86 -1.87%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 23/06/23 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 19/06/17 -
Price 2.56 2.11 5.00 5.95 6.19 4.65 3.40 -
P/RPS 1.78 4.47 5.37 18.94 32.48 21.53 21.46 -33.94%
P/EPS 25.77 37.47 47.56 139.38 136.15 83.78 61.37 -13.45%
EY 3.88 2.67 2.10 0.72 0.73 1.19 1.63 15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.80 2.63 3.94 3.77 2.50 1.89 -2.53%

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