[YINSON] YoY Quarter Result on 31-Jul-2021 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 12.5%
YoY- 25.55%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 2,142,000 3,113,000 1,620,000 1,054,000 995,579 213,439 246,544 43.33%
PBT 333,000 449,000 247,000 208,000 173,055 71,547 101,374 21.90%
Tax -70,000 -174,000 -84,000 -49,000 -45,193 -16,604 -21,071 22.13%
NP 263,000 275,000 163,000 159,000 127,862 54,943 80,303 21.84%
-
NP to SH 203,000 230,000 143,000 126,000 100,356 41,142 73,668 18.38%
-
Tax Rate 21.02% 38.75% 34.01% 23.56% 26.11% 23.21% 20.79% -
Total Cost 1,879,000 2,838,000 1,457,000 895,000 867,717 158,496 166,241 49.75%
-
Net Worth 5,686,063 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 20.15%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 30,084 58,132 22,959 42,610 43,729 43,907 43,640 -6.00%
Div Payout % 14.82% 25.28% 16.06% 33.82% 43.57% 106.72% 59.24% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 5,686,063 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 20.15%
NOSH 3,185,684 3,064,018 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 19.49%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 12.28% 8.83% 10.06% 15.09% 12.84% 25.74% 32.57% -
ROE 3.57% 4.60% 1.68% 5.83% 5.46% 2.36% 3.90% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 71.20 107.10 70.56 98.94 91.07 19.44 22.60 21.05%
EPS 5.60 6.70 6.20 11.80 9.18 3.75 6.75 -3.06%
DPS 1.00 2.00 1.00 4.00 4.00 4.00 4.00 -20.61%
NAPS 1.89 1.72 3.71 2.03 1.68 1.59 1.73 1.48%
Adjusted Per Share Value based on latest NOSH - 1,099,737
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 66.83 97.13 50.55 32.89 31.06 6.66 7.69 43.33%
EPS 6.33 7.18 4.46 3.93 3.13 1.28 2.30 18.36%
DPS 0.94 1.81 0.72 1.33 1.36 1.37 1.36 -5.96%
NAPS 1.7741 1.5599 2.6577 0.6747 0.573 0.5446 0.5889 20.15%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 2.39 2.55 2.10 4.78 6.27 6.95 4.61 -
P/RPS 3.36 2.38 2.98 4.83 6.89 35.74 20.40 -25.94%
P/EPS 35.42 32.23 33.72 40.41 68.30 185.43 68.27 -10.35%
EY 2.82 3.10 2.97 2.47 1.46 0.54 1.46 11.58%
DY 0.42 0.78 0.48 0.84 0.64 0.58 0.87 -11.41%
P/NAPS 1.26 1.48 0.57 2.35 3.73 4.37 2.66 -11.69%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/09/24 29/09/23 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 -
Price 2.68 2.48 2.30 4.90 5.64 6.70 4.55 -
P/RPS 3.76 2.32 3.26 4.95 6.19 34.46 20.13 -24.37%
P/EPS 39.72 31.34 36.93 41.43 61.44 178.76 67.38 -8.42%
EY 2.52 3.19 2.71 2.41 1.63 0.56 1.48 9.26%
DY 0.37 0.81 0.43 0.82 0.71 0.60 0.88 -13.43%
P/NAPS 1.42 1.44 0.62 2.41 3.36 4.21 2.63 -9.75%

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