[YINSON] YoY Cumulative Quarter Result on 31-Jul-2019 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 82.52%
YoY- -32.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 2,625,000 2,046,000 1,339,326 422,435 481,722 389,642 229,843 50.03%
PBT 437,000 395,000 239,146 151,224 176,916 181,235 105,461 26.72%
Tax -135,000 -91,000 -65,331 -34,595 -35,989 -37,382 -23,016 34.27%
NP 302,000 304,000 173,815 116,629 140,927 143,853 82,445 24.14%
-
NP to SH 263,000 238,000 147,072 90,996 134,099 143,883 82,738 21.24%
-
Tax Rate 30.89% 23.04% 27.32% 22.88% 20.34% 20.63% 21.82% -
Total Cost 2,323,000 1,742,000 1,165,511 305,806 340,795 245,789 147,398 58.30%
-
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 29.50%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 22,959 42,610 43,729 43,907 43,640 43,534 - -
Div Payout % 8.73% 17.90% 29.73% 48.25% 32.54% 30.26% - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 29.50%
NOSH 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 1,088,373 1,090,092 18.80%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 11.50% 14.86% 12.98% 27.61% 29.25% 36.92% 35.87% -
ROE 3.09% 11.01% 8.01% 5.21% 7.10% 7.30% 4.58% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 114.33 192.07 122.51 38.48 44.15 35.80 21.08 32.53%
EPS 11.50 22.30 13.45 8.29 12.29 13.22 7.59 7.16%
DPS 1.00 4.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 3.71 2.03 1.68 1.59 1.73 1.8118 1.6554 14.38%
Adjusted Per Share Value based on latest NOSH - 1,093,675
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 81.84 63.79 41.76 13.17 15.02 12.15 7.17 50.02%
EPS 8.20 7.42 4.59 2.84 4.18 4.49 2.58 21.24%
DPS 0.72 1.33 1.36 1.37 1.36 1.36 0.00 -
NAPS 2.6558 0.6742 0.5726 0.5442 0.5885 0.6148 0.5626 29.50%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 2.10 4.78 6.27 6.95 4.61 3.55 3.07 -
P/RPS 1.84 2.49 5.12 18.06 10.44 9.92 14.56 -29.14%
P/EPS 18.33 21.39 46.61 83.84 37.51 26.85 40.45 -12.35%
EY 5.45 4.67 2.15 1.19 2.67 3.72 2.47 14.09%
DY 0.48 0.84 0.64 0.58 0.87 1.13 0.00 -
P/NAPS 0.57 2.35 3.73 4.37 2.66 1.96 1.85 -17.80%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 -
Price 2.30 4.90 5.64 6.70 4.55 3.48 3.25 -
P/RPS 2.01 2.55 4.60 17.41 10.30 9.72 15.41 -28.77%
P/EPS 20.08 21.93 41.92 80.82 37.02 26.32 42.82 -11.85%
EY 4.98 4.56 2.39 1.24 2.70 3.80 2.34 13.40%
DY 0.43 0.82 0.71 0.60 0.88 1.15 0.00 -
P/NAPS 0.62 2.41 3.36 4.21 2.63 1.92 1.96 -17.44%

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