[YINSON] YoY Cumulative Quarter Result on 31-Jan-2019 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jan-2019 [#4]
Profit Trend
QoQ- 32.34%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 3,607,000 4,849,000 2,519,340 1,034,899 910,156 543,255 424,398 42.80%
PBT 716,000 580,000 331,118 343,861 361,770 213,179 292,760 16.05%
Tax -192,000 -168,000 -69,821 -79,482 -69,697 -16,424 -76,939 16.44%
NP 524,000 412,000 261,297 264,379 292,073 196,755 215,821 15.91%
-
NP to SH 401,000 315,000 209,909 234,896 292,179 197,048 224,663 10.12%
-
Tax Rate 26.82% 28.97% 21.09% 23.11% 19.27% 7.70% 26.28% -
Total Cost 3,083,000 4,437,000 2,258,043 770,520 618,083 346,500 208,577 56.59%
-
Net Worth 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,964,482 1,771,674 4.68%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 63,912 63,960 66,249 65,688 129,163 181,018 21,345 20.03%
Div Payout % 15.94% 20.30% 31.56% 27.96% 44.21% 91.86% 9.50% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,964,482 1,771,674 4.68%
NOSH 1,101,346 1,099,519 1,094,745 1,093,245 1,092,808 1,090,470 1,067,274 0.52%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 14.53% 8.50% 10.37% 25.55% 32.09% 36.22% 50.85% -
ROE 17.19% 17.69% 12.76% 13.41% 14.83% 10.03% 12.68% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 338.62 454.88 228.17 94.53 84.56 49.82 39.76 42.85%
EPS 37.60 29.50 18.90 21.43 26.85 18.07 21.05 10.14%
DPS 6.00 6.00 6.00 6.00 12.00 16.60 2.00 20.07%
NAPS 2.19 1.67 1.49 1.60 1.8305 1.8015 1.66 4.72%
Adjusted Per Share Value based on latest NOSH - 1,093,245
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 112.46 151.19 78.55 32.27 28.38 16.94 13.23 42.81%
EPS 12.50 9.82 6.54 7.32 9.11 6.14 7.00 10.13%
DPS 1.99 1.99 2.07 2.05 4.03 5.64 0.67 19.87%
NAPS 0.7273 0.5551 0.513 0.5462 0.6143 0.6125 0.5524 4.68%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 5.50 5.20 6.20 4.10 4.22 3.11 2.73 -
P/RPS 1.62 1.14 2.72 4.34 4.99 6.24 6.87 -21.38%
P/EPS 14.61 17.60 32.61 19.11 15.55 17.21 12.97 2.00%
EY 6.84 5.68 3.07 5.23 6.43 5.81 7.71 -1.97%
DY 1.09 1.15 0.97 1.46 2.84 5.34 0.73 6.90%
P/NAPS 2.51 3.11 4.16 2.56 2.31 1.73 1.64 7.34%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/03/22 25/03/21 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 -
Price 4.49 5.40 5.09 4.59 3.76 3.21 2.75 -
P/RPS 1.33 1.19 2.23 4.86 4.45 6.44 6.92 -24.01%
P/EPS 11.93 18.27 26.77 21.39 13.85 17.76 13.06 -1.49%
EY 8.38 5.47 3.73 4.67 7.22 5.63 7.65 1.52%
DY 1.34 1.11 1.18 1.31 3.19 5.17 0.73 10.64%
P/NAPS 2.05 3.23 3.42 2.87 2.05 1.78 1.66 3.57%

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