[YINSON] YoY Quarter Result on 31-Jan-2022 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- -33.67%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 2,702,000 1,962,000 741,000 1,247,000 1,855,939 287,601 257,394 47.94%
PBT 597,000 150,000 155,000 158,000 96,212 95,664 73,799 41.66%
Tax -202,000 -41,000 -61,000 -56,000 -19,337 -24,028 -16,801 51.32%
NP 395,000 109,000 94,000 102,000 76,875 71,636 56,998 38.05%
-
NP to SH 278,000 168,000 65,000 67,000 64,946 60,700 57,140 30.15%
-
Tax Rate 33.84% 27.33% 39.35% 35.44% 20.10% 25.12% 22.77% -
Total Cost 2,307,000 1,853,000 647,000 1,145,000 1,779,064 215,965 200,396 50.23%
-
Net Worth 5,435,824 4,141,914 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 18.41%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 29,068 28,964 21,304 21,320 22,083 21,896 64,581 -12.45%
Div Payout % 10.46% 17.24% 32.78% 31.82% 34.00% 36.07% 113.02% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 5,435,824 4,141,914 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 18.41%
NOSH 3,064,331 3,053,682 1,101,346 1,099,519 1,094,745 1,093,245 1,092,808 18.74%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 14.62% 5.56% 12.69% 8.18% 4.14% 24.91% 22.14% -
ROE 5.11% 4.06% 2.79% 3.76% 3.95% 3.47% 2.90% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 92.95 67.74 69.56 116.98 168.09 26.27 23.91 25.38%
EPS 8.40 4.60 6.10 6.30 5.88 5.54 5.31 7.93%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 6.00 -25.80%
NAPS 1.87 1.43 2.19 1.67 1.49 1.60 1.8305 0.35%
Adjusted Per Share Value based on latest NOSH - 1,101,346
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 84.31 61.22 23.12 38.91 57.91 8.97 8.03 47.95%
EPS 8.67 5.24 2.03 2.09 2.03 1.89 1.78 30.18%
DPS 0.91 0.90 0.66 0.67 0.69 0.68 2.02 -12.43%
NAPS 1.6961 1.2924 0.7279 0.5555 0.5133 0.5466 0.6148 18.41%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 2.57 2.69 5.50 5.20 6.20 4.10 4.22 -
P/RPS 2.76 3.97 7.91 4.45 3.69 15.61 17.65 -26.58%
P/EPS 26.87 46.38 90.13 82.73 105.41 73.95 79.49 -16.53%
EY 3.72 2.16 1.11 1.21 0.95 1.35 1.26 19.76%
DY 0.39 0.37 0.36 0.38 0.32 0.49 1.42 -19.36%
P/NAPS 1.37 1.88 2.51 3.11 4.16 2.56 2.31 -8.33%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 22/03/24 23/03/23 29/03/22 25/03/21 25/03/20 27/03/19 29/03/18 -
Price 2.45 2.42 4.49 5.40 5.09 4.59 3.76 -
P/RPS 2.64 3.57 6.45 4.62 3.03 17.47 15.72 -25.71%
P/EPS 25.62 41.72 73.58 85.92 86.54 82.79 70.83 -15.58%
EY 3.90 2.40 1.36 1.16 1.16 1.21 1.41 18.46%
DY 0.41 0.41 0.45 0.37 0.39 0.44 1.60 -20.29%
P/NAPS 1.31 1.69 2.05 3.23 3.42 2.87 2.05 -7.18%

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