[YINSON] YoY Quarter Result on 31-Oct-2022 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 8.39%
YoY- 58.16%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,853,000 2,813,000 1,737,000 820,000 2,262,315 240,966 265,576 38.19%
PBT 297,000 353,000 258,000 166,000 183,199 83,682 71,281 26.82%
Tax -53,000 -75,000 -81,000 -40,000 -46,326 -15,889 -19,465 18.15%
NP 244,000 278,000 177,000 126,000 136,873 67,793 51,816 29.43%
-
NP to SH 200,000 248,000 155,000 98,000 100,729 53,967 43,397 28.97%
-
Tax Rate 17.85% 21.25% 31.40% 24.10% 25.29% 18.99% 27.31% -
Total Cost 1,609,000 2,535,000 1,560,000 694,000 2,125,442 173,173 213,760 39.94%
-
Net Worth 5,709,677 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 21.16%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 32,258 - - - - - - -
Div Payout % 16.13% - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 5,709,677 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 21.16%
NOSH 3,225,806 3,064,098 3,052,501 1,099,812 1,098,384 1,094,011 1,093,047 19.74%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 13.17% 9.88% 10.19% 15.37% 6.05% 28.13% 19.51% -
ROE 3.50% 4.47% 3.73% 4.42% 5.42% 3.11% 2.41% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 57.44 96.78 69.45 76.99 207.11 21.95 24.31 15.39%
EPS 6.20 7.30 4.90 9.20 9.22 4.91 3.97 7.70%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.91 1.66 2.08 1.70 1.58 1.65 1.17%
Adjusted Per Share Value based on latest NOSH - 3,052,501
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 57.77 87.71 54.16 25.57 70.54 7.51 8.28 38.19%
EPS 6.24 7.73 4.83 3.06 3.14 1.68 1.35 29.03%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7802 1.731 1.2945 0.6908 0.579 0.5409 0.562 21.16%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 2.70 2.45 2.12 5.85 4.58 6.91 4.45 -
P/RPS 4.70 2.53 3.05 7.60 2.21 31.49 18.30 -20.25%
P/EPS 43.55 28.72 34.21 63.58 49.67 140.59 112.02 -14.55%
EY 2.30 3.48 2.92 1.57 2.01 0.71 0.89 17.12%
DY 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.28 1.28 2.81 2.69 4.37 2.70 -9.02%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 13/12/24 14/12/23 22/12/22 17/12/21 21/12/20 18/12/19 20/12/18 -
Price 2.71 2.50 2.43 5.60 5.42 6.44 4.19 -
P/RPS 4.72 2.58 3.50 7.27 2.62 29.35 17.24 -19.40%
P/EPS 43.71 29.30 39.21 60.87 58.78 131.03 105.47 -13.64%
EY 2.29 3.41 2.55 1.64 1.70 0.76 0.95 15.77%
DY 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.31 1.46 2.69 3.19 4.08 2.54 -8.09%

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