[YINSON] YoY TTM Result on 31-Oct-2019 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
18-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 5.42%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 5,103,000 4,113,000 5,457,580 951,002 1,004,692 838,230 473,975 48.57%
PBT 850,000 719,000 518,557 330,570 321,996 318,254 281,026 20.24%
Tax -277,000 -187,000 -130,994 -74,512 -72,255 -31,978 -88,261 20.98%
NP 573,000 532,000 387,563 256,058 249,741 286,276 192,765 19.89%
-
NP to SH 483,000 403,000 312,747 205,663 234,636 286,240 195,945 16.21%
-
Tax Rate 32.59% 26.01% 25.26% 22.54% 22.44% 10.05% 31.41% -
Total Cost 4,530,000 3,581,000 5,070,017 694,944 754,951 551,954 281,210 58.88%
-
Net Worth 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 1,883,643 14.07%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 44,263 63,930 65,812 65,803 108,221 65,281 21,363 12.90%
Div Payout % 9.16% 15.86% 21.04% 32.00% 46.12% 22.81% 10.90% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 1,883,643 14.07%
NOSH 3,052,501 1,099,812 1,098,384 1,094,011 1,093,047 1,087,780 1,089,567 18.72%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 11.23% 12.93% 7.10% 26.93% 24.86% 34.15% 40.67% -
ROE 11.63% 18.19% 16.84% 11.85% 13.02% 14.28% 10.40% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 204.03 386.15 499.63 86.61 91.97 77.06 43.50 29.36%
EPS 19.31 37.84 28.63 18.73 21.48 26.31 17.98 1.19%
DPS 1.77 6.00 6.00 6.00 10.00 6.00 2.00 -2.01%
NAPS 1.66 2.08 1.70 1.58 1.65 1.8432 1.7288 -0.67%
Adjusted Per Share Value based on latest NOSH - 1,094,011
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 159.22 128.33 170.29 29.67 31.35 26.15 14.79 48.56%
EPS 15.07 12.57 9.76 6.42 7.32 8.93 6.11 16.22%
DPS 1.38 1.99 2.05 2.05 3.38 2.04 0.67 12.79%
NAPS 1.2955 0.6913 0.5794 0.5413 0.5624 0.6256 0.5877 14.07%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 2.12 5.85 4.58 6.91 4.45 3.96 3.13 -
P/RPS 1.04 1.51 0.92 7.98 4.84 5.14 7.20 -27.55%
P/EPS 10.98 15.46 16.00 36.89 20.72 15.05 17.40 -7.38%
EY 9.11 6.47 6.25 2.71 4.83 6.64 5.75 7.96%
DY 0.83 1.03 1.31 0.87 2.25 1.52 0.64 4.42%
P/NAPS 1.28 2.81 2.69 4.37 2.70 2.15 1.81 -5.60%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 22/12/22 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 -
Price 2.43 5.60 5.42 6.44 4.19 3.76 2.88 -
P/RPS 1.19 1.45 1.08 7.44 4.56 4.88 6.62 -24.86%
P/EPS 12.58 14.80 18.93 34.38 19.51 14.29 16.01 -3.93%
EY 7.95 6.76 5.28 2.91 5.13 7.00 6.24 4.11%
DY 0.73 1.07 1.11 0.93 2.39 1.60 0.69 0.94%
P/NAPS 1.46 2.69 3.19 4.08 2.54 2.04 1.67 -2.21%

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