[YINSON] YoY Cumulative Quarter Result on 31-Oct-2019 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
18-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 59.31%
YoY- -18.33%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 4,362,000 2,866,000 3,601,641 663,401 747,298 652,762 357,787 51.67%
PBT 695,000 561,000 422,345 234,906 248,197 287,971 182,896 24.90%
Tax -216,000 -131,000 -111,657 -50,484 -55,454 -52,896 -37,342 33.96%
NP 479,000 430,000 310,688 184,422 192,743 235,075 145,554 21.94%
-
NP to SH 418,000 336,000 247,801 144,963 177,496 235,039 145,847 19.17%
-
Tax Rate 31.08% 23.35% 26.44% 21.49% 22.34% 18.37% 20.42% -
Total Cost 3,883,000 2,436,000 3,290,953 478,979 554,555 417,687 212,233 62.29%
-
Net Worth 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 14.07%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 25,011 42,605 43,692 43,920 65,544 65,288 - -
Div Payout % 5.98% 12.68% 17.63% 30.30% 36.93% 27.78% - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 14.07%
NOSH 3,052,501 1,099,812 1,098,384 1,094,011 1,093,047 1,088,143 1,089,567 18.72%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 10.98% 15.00% 8.63% 27.80% 25.79% 36.01% 40.68% -
ROE 10.07% 15.17% 13.34% 8.36% 9.85% 11.72% 7.74% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 174.40 269.07 329.72 60.42 68.41 59.99 32.84 32.06%
EPS 12.60 31.50 22.69 13.20 16.23 21.60 13.38 -0.99%
DPS 1.00 4.00 4.00 4.00 6.00 6.00 0.00 -
NAPS 1.66 2.08 1.70 1.58 1.65 1.8432 1.7288 -0.67%
Adjusted Per Share Value based on latest NOSH - 1,094,011
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 136.00 89.36 112.30 20.68 23.30 20.35 11.16 51.66%
EPS 13.03 10.48 7.73 4.52 5.53 7.33 4.55 19.15%
DPS 0.78 1.33 1.36 1.37 2.04 2.04 0.00 -
NAPS 1.2945 0.6908 0.579 0.5409 0.562 0.6253 0.5873 14.07%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 2.12 5.85 4.58 6.91 4.45 3.96 3.13 -
P/RPS 1.22 2.17 1.39 11.44 6.51 6.60 9.53 -28.99%
P/EPS 12.69 18.54 20.19 52.34 27.39 18.33 23.38 -9.67%
EY 7.88 5.39 4.95 1.91 3.65 5.45 4.28 10.70%
DY 0.47 0.68 0.87 0.58 1.35 1.52 0.00 -
P/NAPS 1.28 2.81 2.69 4.37 2.70 2.15 1.81 -5.60%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 22/12/22 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 -
Price 2.43 5.60 5.42 6.44 4.19 3.76 2.88 -
P/RPS 1.39 2.08 1.64 10.66 6.13 6.27 8.77 -26.42%
P/EPS 14.54 17.75 23.89 48.78 25.79 17.41 21.52 -6.32%
EY 6.88 5.63 4.19 2.05 3.88 5.74 4.65 6.74%
DY 0.41 0.71 0.74 0.62 1.43 1.60 0.00 -
P/NAPS 1.46 2.69 3.19 4.08 2.54 2.04 1.67 -2.21%

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