[YINSON] YoY Quarter Result on 30-Apr-2021 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 67.16%
YoY- 139.75%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 2,214,000 3,018,000 1,005,000 992,000 343,747 208,996 235,178 45.26%
PBT 357,000 296,000 190,000 187,000 66,091 79,677 75,542 29.51%
Tax -108,000 -102,000 -51,000 -42,000 -20,138 -17,991 -14,918 39.04%
NP 249,000 194,000 139,000 145,000 45,953 61,686 60,624 26.52%
-
NP to SH 203,000 208,000 120,000 112,000 46,716 49,854 60,431 22.35%
-
Tax Rate 30.25% 34.46% 26.84% 22.46% 30.47% 22.58% 19.75% -
Total Cost 1,965,000 2,824,000 866,000 847,000 297,794 147,310 174,554 49.65%
-
Net Worth 6,111,451 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 20.19%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 29,523 - - - - - - -
Div Payout % 14.54% - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 6,111,451 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 20.19%
NOSH 3,184,401 3,063,864 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 19.49%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 11.25% 6.43% 13.83% 14.62% 13.37% 29.52% 25.78% -
ROE 3.32% 6.29% 2.12% 5.53% 2.83% 2.77% 2.98% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 74.99 144.15 47.16 93.11 31.41 19.06 21.60 23.02%
EPS 5.60 6.10 5.60 10.50 4.27 4.55 5.55 0.14%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.58 2.65 1.90 1.51 1.64 1.86 1.79%
Adjusted Per Share Value based on latest NOSH - 1,099,717
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 69.03 94.10 31.33 30.93 10.72 6.52 7.33 45.26%
EPS 6.33 6.49 3.74 3.49 1.46 1.55 1.88 22.40%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9055 1.0314 1.7609 0.6312 0.5152 0.5607 0.6314 20.19%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 2.45 2.62 2.45 5.22 5.18 4.84 3.96 -
P/RPS 3.27 1.82 5.20 5.61 16.49 25.39 18.33 -24.95%
P/EPS 35.63 26.37 43.51 49.66 121.34 106.46 71.35 -10.91%
EY 2.81 3.79 2.30 2.01 0.82 0.94 1.40 12.30%
DY 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.66 0.92 2.75 3.43 2.95 2.13 -9.36%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 19/06/24 23/06/23 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 -
Price 2.34 2.56 2.11 5.00 5.95 6.19 4.65 -
P/RPS 3.12 1.78 4.47 5.37 18.94 32.48 21.53 -27.50%
P/EPS 34.03 25.77 37.47 47.56 139.38 136.15 83.78 -13.93%
EY 2.94 3.88 2.67 2.10 0.72 0.73 1.19 16.25%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.62 0.80 2.63 3.94 3.77 2.50 -12.38%

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