[YINSON] QoQ Quarter Result on 2021-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 1,620,000 1,005,000 741,000 820,000 1,054,000 992,000 1,247,000 19.12% QoQ % 61.19% 35.63% -9.63% -22.20% 6.25% -20.45% - Horiz. % 129.91% 80.59% 59.42% 65.76% 84.52% 79.55% 100.00%
PBT 247,000 190,000 155,000 166,000 208,000 187,000 158,000 34.81% QoQ % 30.00% 22.58% -6.63% -20.19% 11.23% 18.35% - Horiz. % 156.33% 120.25% 98.10% 105.06% 131.65% 118.35% 100.00%
Tax -84,000 -51,000 -61,000 -40,000 -49,000 -42,000 -56,000 31.13% QoQ % -64.71% 16.39% -52.50% 18.37% -16.67% 25.00% - Horiz. % 150.00% 91.07% 108.93% 71.43% 87.50% 75.00% 100.00%
NP 163,000 139,000 94,000 126,000 159,000 145,000 102,000 36.80% QoQ % 17.27% 47.87% -25.40% -20.75% 9.66% 42.16% - Horiz. % 159.80% 136.27% 92.16% 123.53% 155.88% 142.16% 100.00%
NP to SH 143,000 120,000 65,000 98,000 126,000 112,000 67,000 66.00% QoQ % 19.17% 84.62% -33.67% -22.22% 12.50% 67.16% - Horiz. % 213.43% 179.10% 97.01% 146.27% 188.06% 167.16% 100.00%
Tax Rate 34.01 % 26.84 % 39.35 % 24.10 % 23.56 % 22.46 % 35.44 % -2.72% QoQ % 26.71% -31.79% 63.28% 2.29% 4.90% -36.63% - Horiz. % 95.97% 75.73% 111.03% 68.00% 66.48% 63.37% 100.00%
Total Cost 1,457,000 866,000 647,000 694,000 895,000 847,000 1,145,000 17.48% QoQ % 68.24% 33.85% -6.77% -22.46% 5.67% -26.03% - Horiz. % 127.25% 75.63% 56.51% 60.61% 78.17% 73.97% 100.00%
Net Worth 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 184.77% QoQ % 50.82% 142.10% 5.29% 2.45% 6.83% 13.71% - Horiz. % 478.49% 317.25% 131.04% 124.45% 121.47% 113.71% 100.00%
Dividend 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 22,959 - 21,304 - 42,610 - 21,320 5.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.69% 0.00% 99.93% 0.00% 199.86% 0.00% 100.00%
Div Payout % 16.06 % - % 32.78 % - % 33.82 % - % 31.82 % -36.69% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.47% 0.00% 103.02% 0.00% 106.29% 0.00% 100.00%
Equity 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 184.77% QoQ % 50.82% 142.10% 5.29% 2.45% 6.83% 13.71% - Horiz. % 478.49% 317.25% 131.04% 124.45% 121.47% 113.71% 100.00%
NOSH 2,295,980 2,131,215 1,065,202 1,065,139 1,065,264 1,065,417 1,066,000 67.01% QoQ % 7.73% 100.08% 0.01% -0.01% -0.01% -0.05% - Horiz. % 215.38% 199.93% 99.93% 99.92% 99.93% 99.95% 100.00%
Ratio Analysis 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 10.06 % 13.83 % 12.69 % 15.37 % 15.09 % 14.62 % 8.18 % 14.83% QoQ % -27.26% 8.98% -17.44% 1.86% 3.21% 78.73% - Horiz. % 122.98% 169.07% 155.13% 187.90% 184.47% 178.73% 100.00%
ROE 1.68 % 2.12 % 2.79 % 4.42 % 5.83 % 5.53 % 3.76 % -41.64% QoQ % -20.75% -24.01% -36.88% -24.19% 5.42% 47.07% - Horiz. % 44.68% 56.38% 74.20% 117.55% 155.05% 147.07% 100.00%
Per Share 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 70.56 47.16 69.56 76.99 98.94 93.11 116.98 -28.68% QoQ % 49.62% -32.20% -9.65% -22.19% 6.26% -20.41% - Horiz. % 60.32% 40.31% 59.46% 65.81% 84.58% 79.59% 100.00%
EPS 6.20 5.60 6.10 9.20 11.80 10.50 6.30 -1.06% QoQ % 10.71% -8.20% -33.70% -22.03% 12.38% 66.67% - Horiz. % 98.41% 88.89% 96.83% 146.03% 187.30% 166.67% 100.00%
DPS 1.00 0.00 2.00 0.00 4.00 0.00 2.00 -37.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 3.7100 2.6500 2.1900 2.0800 2.0300 1.9000 1.6700 70.51% QoQ % 40.00% 21.00% 5.29% 2.46% 6.84% 13.77% - Horiz. % 222.16% 158.68% 131.14% 124.55% 121.56% 113.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 50.87 31.56 23.27 25.75 33.10 31.15 39.16 19.11% QoQ % 61.19% 35.63% -9.63% -22.21% 6.26% -20.45% - Horiz. % 129.90% 80.59% 59.42% 65.76% 84.53% 79.55% 100.00%
EPS 4.49 3.77 2.04 3.08 3.96 3.52 2.10 66.20% QoQ % 19.10% 84.80% -33.77% -22.22% 12.50% 67.62% - Horiz. % 213.81% 179.52% 97.14% 146.67% 188.57% 167.62% 100.00%
DPS 0.72 0.00 0.67 0.00 1.34 0.00 0.67 4.93% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.46% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 2.6749 1.7736 0.7326 0.6957 0.6791 0.6357 0.5590 184.78% QoQ % 50.82% 142.10% 5.30% 2.44% 6.83% 13.72% - Horiz. % 478.52% 317.28% 131.06% 124.45% 121.48% 113.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 2.1000 2.4500 5.5000 5.8500 4.7800 5.2200 5.2000 -
P/RPS 2.98 5.20 7.91 7.60 4.83 5.61 4.45 -23.51% QoQ % -42.69% -34.26% 4.08% 57.35% -13.90% 26.07% - Horiz. % 66.97% 116.85% 177.75% 170.79% 108.54% 126.07% 100.00%
P/EPS 33.72 43.51 90.13 63.58 40.41 49.66 82.73 -45.12% QoQ % -22.50% -51.73% 41.76% 57.34% -18.63% -39.97% - Horiz. % 40.76% 52.59% 108.94% 76.85% 48.85% 60.03% 100.00%
EY 2.97 2.30 1.11 1.57 2.47 2.01 1.21 82.26% QoQ % 29.13% 107.21% -29.30% -36.44% 22.89% 66.12% - Horiz. % 245.45% 190.08% 91.74% 129.75% 204.13% 166.12% 100.00%
DY 0.48 0.00 0.36 0.00 0.84 0.00 0.38 16.90% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.32% 0.00% 94.74% 0.00% 221.05% 0.00% 100.00%
P/NAPS 0.57 0.92 2.51 2.81 2.35 2.75 3.11 -67.83% QoQ % -38.04% -63.35% -10.68% 19.57% -14.55% -11.58% - Horiz. % 18.33% 29.58% 80.71% 90.35% 75.56% 88.42% 100.00%
Price Multiplier on Announcement Date 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 22/09/22 - 29/03/22 17/12/21 23/09/21 - - -
Price 2.3000 2.1100 4.4900 5.6000 4.9000 5.0000 5.4000 -
P/RPS 3.26 4.47 6.45 7.27 4.95 5.37 4.62 -20.79% QoQ % -27.07% -30.70% -11.28% 46.87% -7.82% 16.23% - Horiz. % 70.56% 96.75% 139.61% 157.36% 107.14% 116.23% 100.00%
P/EPS 36.93 37.47 73.58 60.87 41.43 47.56 85.92 -43.13% QoQ % -1.44% -49.08% 20.88% 46.92% -12.89% -44.65% - Horiz. % 42.98% 43.61% 85.64% 70.84% 48.22% 55.35% 100.00%
EY 2.71 2.67 1.36 1.64 2.41 2.10 1.16 76.34% QoQ % 1.50% 96.32% -17.07% -31.95% 14.76% 81.03% - Horiz. % 233.62% 230.17% 117.24% 141.38% 207.76% 181.03% 100.00%
DY 0.43 0.00 0.45 0.00 0.82 0.00 0.37 10.57% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.22% 0.00% 121.62% 0.00% 221.62% 0.00% 100.00%
P/NAPS 0.62 0.80 2.05 2.69 2.41 2.63 3.23 -66.82% QoQ % -22.50% -60.98% -23.79% 11.62% -8.37% -18.58% - Horiz. % 19.20% 24.77% 63.47% 83.28% 74.61% 81.42% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Bursa Report 17.12.pdf 
