[YINSON] YoY TTM Result on 31-Jul-2020 [#2]

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

28-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Jul-2020 [#2]

Profit Trend

QoQ- 28.64%

YoY- 36.34%

Quarter Report

Q2 FY2021 - 29.09.2020.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	9,830,000	4,186,000	5,555,315	3,436,231	975,612	1,002,236	703,054	55.18%
YoY %	134.83%	-24.65%	61.67%	252.21%	-2.66%	42.55%	-	-
Horiz. %	1,398.19%	595.40%	790.17%	488.76%	138.77%	142.55%	100.00%	-
PBT	1,153,000	758,000	736,199	419,040	318,169	357,451	288,953	25.92%
YoY %	52.11%	2.96%	75.69%	31.70%	-10.99%	23.71%	-	-
Horiz. %	399.03%	262.33%	254.78%	145.02%	110.11%	123.71%	100.00%	-
Tax	-398,000	-236,000	-193,326	-100,557	-78,088	-68,304	-30,790	53.16%
YoY %	-68.64%	-22.07%	-92.26%	-28.77%	-14.32%	-121.84%	-	-
Horiz. %	1,292.63%	766.48%	627.89%	326.59%	253.61%	221.84%	100.00%	-
NP	755,000	522,000	542,873	318,483	240,081	289,147	258,163	19.57%
YoY %	44.64%	-3.84%	70.46%	32.66%	-16.97%	12.00%	-	-
Horiz. %	292.45%	202.20%	210.28%	123.37%	93.00%	112.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	761,000	426,000	405,729	265,985	195,093	282,395	258,193	19.73%
YoY %	78.64%	5.00%	52.54%	36.34%	-30.91%	9.37%	-	-
Horiz. %	294.74%	164.99%	157.14%	103.02%	75.56%	109.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.52%	31.13%	26.26%	24.00%	24.54%	19.11%	10.66%	-
YoY %	10.89%	18.55%	9.42%	-2.20%	28.41%	79.27%	-	-
Horiz. %	323.83%	292.03%	246.34%	225.14%	230.21%	179.27%	100.00%	-
Total Cost	9,075,000	3,664,000	5,012,442	3,117,748	735,531	713,089	444,891	65.25%
YoY %	147.68%	-26.90%	60.77%	323.88%	3.15%	60.28%	-	-
Horiz. %	2,039.83%	823.57%	1,126.67%	700.79%	165.33%	160.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,999,396	8,518,085	2,162,485	1,836,638	1,745,320	1,887,431	1,972,149	16.76%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.30%	-	-
Horiz. %	253.50%	431.92%	109.65%	93.13%	88.50%	95.70%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	87,096	44,263	63,930	65,812	65,803	108,221	65,281	4.92%
YoY %	96.77%	-30.76%	-2.86%	0.01%	-39.20%	65.78%	-	-
Horiz. %	133.42%	67.80%	97.93%	100.81%	100.80%	165.78%	100.00%	-
Div Payout %	11.45%	10.39%	15.76%	24.74%	33.73%	38.32%	25.28%	-
YoY %	10.20%	-34.07%	-36.30%	-26.65%	-11.98%	51.58%	-	-
Horiz. %	45.29%	41.10%	62.34%	97.86%	133.43%	151.58%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	4,999,396	8,518,085	2,162,485	1,836,638	1,745,320	1,887,431	1,972,149	16.76%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.30%	-	-
Horiz. %	253.50%	431.92%	109.65%	93.13%	88.50%	95.70%	100.00%	-
NOSH	3,064,018	3,066,511	1,099,737	1,097,015	1,093,675	1,093,017	1,088,502	18.81%
YoY %	-0.08%	178.84%	0.25%	0.31%	0.06%	0.41%	-	-
Horiz. %	281.49%	281.72%	101.03%	100.78%	100.48%	100.41%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	7.68%	12.47%	9.77%	9.27%	24.61%	28.85%	36.72%	-
YoY %	-38.41%	27.64%	5.39%	-62.33%	-14.70%	-21.43%	-	-
Horiz. %	20.92%	33.96%	26.61%	25.25%	67.02%	78.57%	100.00%	-
ROE	15.22%	5.00%	18.76%	14.48%	11.18%	14.96%	13.09%	-
YoY %	204.40%	-73.35%	29.56%	29.52%	-25.27%	14.29%	-	-
Horiz. %	116.27%	38.20%	143.32%	110.62%	85.41%	114.29%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	338.19	182.32	521.50	314.32	88.88	91.86	64.59	31.75%
YoY %	85.49%	-65.04%	65.91%	253.65%	-3.24%	42.22%	-	-
Horiz. %	523.59%	282.27%	807.40%	486.64%	137.61%	142.22%	100.00%	-
EPS	26.18	18.55	38.09	24.33	17.77	25.88	23.72	1.65%
YoY %	41.13%	-51.30%	56.56%	36.92%	-31.34%	9.11%	-	-
Horiz. %	110.37%	78.20%	160.58%	102.57%	74.92%	109.11%	100.00%	-
DPS	3.00	1.93	6.00	6.00	6.00	10.00	6.00	-10.90%
YoY %	55.44%	-67.83%	0.00%	0.00%	-40.00%	66.67%	-	-
Horiz. %	50.00%	32.17%	100.00%	100.00%	100.00%	166.67%	100.00%	-
NAPS	1.72	3.71	2.03	1.68	1.59	1.73	1.8118	-0.86%
YoY %	-53.64%	82.76%	20.83%	5.66%	-8.09%	-4.51%	-	-
Horiz. %	94.93%	204.77%	112.04%	92.73%	87.76%	95.49%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,097,015
RPS	306.49	130.51	173.21	107.14	30.42	31.25	21.92	55.18%
YoY %	134.84%	-24.65%	61.67%	252.20%	-2.66%	42.56%	-	-
Horiz. %	1,398.22%	595.39%	790.19%	488.78%	138.78%	142.56%	100.00%	-
EPS	23.73	13.28	12.65	8.29	6.08	8.80	8.05	19.73%
YoY %	78.69%	4.98%	52.59%	36.35%	-30.91%	9.32%	-	-
Horiz. %	294.78%	164.97%	157.14%	102.98%	75.53%	109.32%	100.00%	-
DPS	2.72	1.38	1.99	2.05	2.05	3.37	2.04	4.90%
YoY %	97.10%	-30.65%	-2.93%	0.00%	-39.17%	65.20%	-	-
Horiz. %	133.33%	67.65%	97.55%	100.49%	100.49%	165.20%	100.00%	-
NAPS	1.5588	2.6558	0.6742	0.5726	0.5442	0.5885	0.6149	16.76%
YoY %	-41.31%	293.92%	17.74%	5.22%	-7.53%	-4.29%	-	-
Horiz. %	253.50%	431.91%	109.64%	93.12%	88.50%	95.71%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	2.55	2.10	4.78	6.27	6.95	4.61	3.55	-
P/RPS	0.75	1.15	0.92	1.99	7.82	5.02	5.50	-28.24%
YoY %	-34.78%	25.00%	-53.77%	-74.55%	55.78%	-8.73%	-	-
Horiz. %	13.64%	20.91%	16.73%	36.18%	142.18%	91.27%	100.00%	-
P/EPS	9.74	11.32	12.55	25.77	39.10	17.81	14.97	-6.90%
YoY %	-13.96%	-9.80%	-51.30%	-34.09%	119.54%	18.97%	-	-
Horiz. %	65.06%	75.62%	83.83%	172.14%	261.19%	118.97%	100.00%	-
EY	10.27	8.84	7.97	3.88	2.56	5.61	6.68	7.42%
YoY %	16.18%	10.92%	105.41%	51.56%	-54.37%	-16.02%	-	-
Horiz. %	153.74%	132.34%	119.31%	58.08%	38.32%	83.98%	100.00%	-
DY	1.18	0.92	1.26	0.96	0.86	2.17	1.69	-5.80%
YoY %	28.26%	-26.98%	31.25%	11.63%	-60.37%	28.40%	-	-
Horiz. %	69.82%	54.44%	74.56%	56.80%	50.89%	128.40%	100.00%	-
P/NAPS	1.48	0.57	2.35	3.73	4.37	2.66	1.96	-4.57%
YoY %	159.65%	-75.74%	-37.00%	-14.65%	64.29%	35.71%	-	-
Horiz. %	75.51%	29.08%	119.90%	190.31%	222.96%	135.71%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	29/09/23	22/09/22	23/09/21	28/09/20	25/09/19	24/09/18	27/09/17	-
Price	2.48	2.30	4.90	5.64	6.70	4.55	3.48	-
P/RPS	0.73	1.26	0.94	1.79	7.54	4.95	5.39	-28.32%
YoY %	-42.06%	34.04%	-47.49%	-76.26%	52.32%	-8.16%	-	-
Horiz. %	13.54%	23.38%	17.44%	33.21%	139.89%	91.84%	100.00%	-
P/EPS	9.47	12.40	12.87	23.18	37.70	17.58	14.67	-7.03%
YoY %	-23.63%	-3.65%	-44.48%	-38.51%	114.45%	19.84%	-	-
Horiz. %	64.55%	84.53%	87.73%	158.01%	256.99%	119.84%	100.00%	-
EY	10.56	8.07	7.77	4.31	2.65	5.69	6.82	7.55%
YoY %	30.86%	3.86%	80.28%	62.64%	-53.43%	-16.57%	-	-
Horiz. %	154.84%	118.33%	113.93%	63.20%	38.86%	83.43%	100.00%	-
DY	1.21	0.84	1.22	1.06	0.90	2.20	1.72	-5.69%
YoY %	44.05%	-31.15%	15.09%	17.78%	-59.09%	27.91%	-	-
Horiz. %	70.35%	48.84%	70.93%	61.63%	52.33%	127.91%	100.00%	-
P/NAPS	1.44	0.62	2.41	3.36	4.21	2.63	1.92	-4.67%
YoY %	132.26%	-74.27%	-28.27%	-20.19%	60.08%	36.98%	-	-
Horiz. %	75.00%	32.29%	125.52%	175.00%	219.27%	136.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos