[YINSON] YoY Cumulative Quarter Result on 31-Jan-2020 [#4]

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

25-Mar-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2020

Quarter

31-Jan-2020 [#4]

Profit Trend

QoQ- 44.8%

YoY- -10.64%

Quarter Report

Q4 FY2020 25.03.2020.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Cumulative Result
Revenue	6,324,000	3,607,000	4,849,000	2,519,340	1,034,899	910,156	543,255	50.51%
YoY %	75.33%	-25.61%	92.47%	143.44%	13.71%	67.54%	-	-
Horiz. %	1,164.09%	663.96%	892.58%	463.75%	190.50%	167.54%	100.00%	-
PBT	845,000	716,000	580,000	331,118	343,861	361,770	213,179	25.78%
YoY %	18.02%	23.45%	75.16%	-3.71%	-4.95%	69.70%	-	-
Horiz. %	396.38%	335.87%	272.07%	155.32%	161.30%	169.70%	100.00%	-
Tax	-257,000	-192,000	-168,000	-69,821	-79,482	-69,697	-16,424	58.11%
YoY %	-33.85%	-14.29%	-140.62%	12.15%	-14.04%	-324.36%	-	-
Horiz. %	1,564.78%	1,169.02%	1,022.89%	425.12%	483.94%	424.36%	100.00%	-
NP	588,000	524,000	412,000	261,297	264,379	292,073	196,755	20.00%
YoY %	12.21%	27.18%	57.67%	-1.17%	-9.48%	48.45%	-	-
Horiz. %	298.85%	266.32%	209.40%	132.80%	134.37%	148.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	586,000	401,000	315,000	209,909	234,896	292,179	197,048	19.90%
YoY %	46.13%	27.30%	50.07%	-10.64%	-19.61%	48.28%	-	-
Horiz. %	297.39%	203.50%	159.86%	106.53%	119.21%	148.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.41%	26.82%	28.97%	21.09%	23.11%	19.27%	7.70%	-
YoY %	13.39%	-7.42%	37.36%	-8.74%	19.93%	150.26%	-	-
Horiz. %	394.94%	348.31%	376.23%	273.90%	300.13%	250.26%	100.00%	-
Total Cost	5,736,000	3,083,000	4,437,000	2,258,043	770,520	618,083	346,500	59.60%
YoY %	86.05%	-30.52%	96.50%	193.05%	24.66%	78.38%	-	-
Horiz. %	1,655.41%	889.75%	1,280.52%	651.67%	222.37%	178.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,141,914	2,332,792	1,780,219	1,645,192	1,751,680	1,970,282	1,964,482	13.23%
YoY %	77.55%	31.04%	8.21%	-6.08%	-11.09%	0.30%	-	-
Horiz. %	210.84%	118.75%	90.62%	83.75%	89.17%	100.30%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	57,928	63,912	63,960	66,249	65,688	129,163	181,018	-17.28%
YoY %	-9.36%	-0.08%	-3.46%	0.85%	-49.14%	-28.65%	-	-
Horiz. %	32.00%	35.31%	35.33%	36.60%	36.29%	71.35%	100.00%	-
Div Payout %	9.89%	15.94%	20.30%	31.56%	27.96%	44.21%	91.86%	-
YoY %	-37.95%	-21.48%	-35.68%	12.88%	-36.76%	-51.87%	-	-
Horiz. %	10.77%	17.35%	22.10%	34.36%	30.44%	48.13%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	4,141,914	2,332,792	1,780,219	1,645,192	1,751,680	1,970,282	1,964,482	13.23%
YoY %	77.55%	31.04%	8.21%	-6.08%	-11.09%	0.30%	-	-
Horiz. %	210.84%	118.75%	90.62%	83.75%	89.17%	100.30%	100.00%	-
NOSH	3,053,682	1,101,346	1,099,519	1,094,745	1,093,245	1,092,808	1,090,470	18.71%
YoY %	177.27%	0.17%	0.44%	0.14%	0.04%	0.21%	-	-
Horiz. %	280.03%	101.00%	100.83%	100.39%	100.25%	100.21%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	9.30%	14.53%	8.50%	10.37%	25.55%	32.09%	36.22%	-
YoY %	-35.99%	70.94%	-18.03%	-59.41%	-20.38%	-11.40%	-	-
Horiz. %	25.68%	40.12%	23.47%	28.63%	70.54%	88.60%	100.00%	-
ROE	14.15%	17.19%	17.69%	12.76%	13.41%	14.83%	10.03%	-
YoY %	-17.68%	-2.83%	38.64%	-4.85%	-9.58%	47.86%	-	-
Horiz. %	141.08%	171.39%	176.37%	127.22%	133.70%	147.86%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	218.34	338.62	454.88	228.17	94.53	84.56	49.82	27.91%
YoY %	-35.52%	-25.56%	99.36%	141.37%	11.79%	69.73%	-	-
Horiz. %	438.26%	679.69%	913.05%	457.99%	189.74%	169.73%	100.00%	-
EPS	16.60	37.60	29.50	18.90	21.43	26.85	18.07	-1.40%
YoY %	-55.85%	27.46%	56.08%	-11.81%	-20.19%	48.59%	-	-
Horiz. %	91.86%	208.08%	163.25%	104.59%	118.59%	148.59%	100.00%	-
DPS	2.00	6.00	6.00	6.00	6.00	12.00	16.60	-29.71%
YoY %	-66.67%	0.00%	0.00%	0.00%	-50.00%	-27.71%	-	-
Horiz. %	12.05%	36.14%	36.14%	36.14%	36.14%	72.29%	100.00%	-
NAPS	1.43	2.19	1.67	1.49	1.60	1.8305	1.8015	-3.77%
YoY %	-34.70%	31.14%	12.08%	-6.88%	-12.59%	1.61%	-	-
Horiz. %	79.38%	121.57%	92.70%	82.71%	88.81%	101.61%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,094,745
RPS	197.18	112.46	151.19	78.55	32.27	28.38	16.94	50.51%
YoY %	75.33%	-25.62%	92.48%	143.41%	13.71%	67.53%	-	-
Horiz. %	1,163.99%	663.87%	892.50%	463.70%	190.50%	167.53%	100.00%	-
EPS	18.27	12.50	9.82	6.54	7.32	9.11	6.14	19.92%
YoY %	46.16%	27.29%	50.15%	-10.66%	-19.65%	48.37%	-	-
Horiz. %	297.56%	203.58%	159.93%	106.51%	119.22%	148.37%	100.00%	-
DPS	1.81	1.99	1.99	2.07	2.05	4.03	5.64	-17.24%
YoY %	-9.05%	0.00%	-3.86%	0.98%	-49.13%	-28.55%	-	-
Horiz. %	32.09%	35.28%	35.28%	36.70%	36.35%	71.45%	100.00%	-
NAPS	1.2914	0.7273	0.5551	0.513	0.5462	0.6143	0.6125	13.23%
YoY %	77.56%	31.02%	8.21%	-6.08%	-11.09%	0.29%	-	-
Horiz. %	210.84%	118.74%	90.63%	83.76%	89.18%	100.29%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	2.69	5.50	5.20	6.20	4.10	4.22	3.11	-
P/RPS	1.23	1.62	1.14	2.72	4.34	4.99	6.24	-23.70%
YoY %	-24.07%	42.11%	-58.09%	-37.33%	-13.03%	-20.03%	-	-
Horiz. %	19.71%	25.96%	18.27%	43.59%	69.55%	79.97%	100.00%	-
P/EPS	13.30	14.61	17.60	32.61	19.11	15.55	17.21	-4.20%
YoY %	-8.97%	-16.99%	-46.03%	70.64%	22.89%	-9.65%	-	-
Horiz. %	77.28%	84.89%	102.27%	189.48%	111.04%	90.35%	100.00%	-
EY	7.52	6.84	5.68	3.07	5.23	6.43	5.81	4.39%
YoY %	9.94%	20.42%	85.02%	-41.30%	-18.66%	10.67%	-	-
Horiz. %	129.43%	117.73%	97.76%	52.84%	90.02%	110.67%	100.00%	-
DY	0.74	1.09	1.15	0.97	1.46	2.84	5.34	-28.05%
YoY %	-32.11%	-5.22%	18.56%	-33.56%	-48.59%	-46.82%	-	-
Horiz. %	13.86%	20.41%	21.54%	18.16%	27.34%	53.18%	100.00%	-
P/NAPS	1.88	2.51	3.11	4.16	2.56	2.31	1.73	1.39%
YoY %	-25.10%	-19.29%	-25.24%	62.50%	10.82%	33.53%	-	-
Horiz. %	108.67%	145.09%	179.77%	240.46%	147.98%	133.53%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	23/03/23	29/03/22	25/03/21	25/03/20	27/03/19	29/03/18	30/03/17	-
Price	2.42	4.49	5.40	5.09	4.59	3.76	3.21	-
P/RPS	1.11	1.33	1.19	2.23	4.86	4.45	6.44	-25.38%
YoY %	-16.54%	11.76%	-46.64%	-54.12%	9.21%	-30.90%	-	-
Horiz. %	17.24%	20.65%	18.48%	34.63%	75.47%	69.10%	100.00%	-
P/EPS	11.96	11.93	18.27	26.77	21.39	13.85	17.76	-6.37%
YoY %	0.25%	-34.70%	-31.75%	25.15%	54.44%	-22.02%	-	-
Horiz. %	67.34%	67.17%	102.87%	150.73%	120.44%	77.98%	100.00%	-
EY	8.36	8.38	5.47	3.73	4.67	7.22	5.63	6.80%
YoY %	-0.24%	53.20%	46.65%	-20.13%	-35.32%	28.24%	-	-
Horiz. %	148.49%	148.85%	97.16%	66.25%	82.95%	128.24%	100.00%	-
DY	0.83	1.34	1.11	1.18	1.31	3.19	5.17	-26.26%
YoY %	-38.06%	20.72%	-5.93%	-9.92%	-58.93%	-38.30%	-	-
Horiz. %	16.05%	25.92%	21.47%	22.82%	25.34%	61.70%	100.00%	-
P/NAPS	1.69	2.05	3.23	3.42	2.87	2.05	1.78	-0.86%
YoY %	-17.56%	-36.53%	-5.56%	19.16%	40.00%	15.17%	-	-
Horiz. %	94.94%	115.17%	181.46%	192.13%	161.24%	115.17%	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