[YINSON] QoQ Quarter Result on 2022-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 3,113,000 3,018,000 1,962,000 1,737,000 1,620,000 1,005,000 741,000 161.05% QoQ % 3.15% 53.82% 12.95% 7.22% 61.19% 35.63% - Horiz. % 420.11% 407.29% 264.78% 234.41% 218.62% 135.63% 100.00%
PBT 449,000 296,000 150,000 258,000 247,000 190,000 155,000 103.61% QoQ % 51.69% 97.33% -41.86% 4.45% 30.00% 22.58% - Horiz. % 289.68% 190.97% 96.77% 166.45% 159.35% 122.58% 100.00%
Tax -174,000 -102,000 -41,000 -81,000 -84,000 -51,000 -61,000 101.52% QoQ % -70.59% -148.78% 49.38% 3.57% -64.71% 16.39% - Horiz. % 285.25% 167.21% 67.21% 132.79% 137.70% 83.61% 100.00%
NP 275,000 194,000 109,000 177,000 163,000 139,000 94,000 104.95% QoQ % 41.75% 77.98% -38.42% 8.59% 17.27% 47.87% - Horiz. % 292.55% 206.38% 115.96% 188.30% 173.40% 147.87% 100.00%
NP to SH 230,000 208,000 168,000 155,000 143,000 120,000 65,000 132.75% QoQ % 10.58% 23.81% 8.39% 8.39% 19.17% 84.62% - Horiz. % 353.85% 320.00% 258.46% 238.46% 220.00% 184.62% 100.00%
Tax Rate 38.75 % 34.46 % 27.33 % 31.40 % 34.01 % 26.84 % 39.35 % -1.02% QoQ % 12.45% 26.09% -12.96% -7.67% 26.71% -31.79% - Horiz. % 98.48% 87.57% 69.45% 79.80% 86.43% 68.21% 100.00%
Total Cost 2,838,000 2,824,000 1,853,000 1,560,000 1,457,000 866,000 647,000 168.69% QoQ % 0.50% 52.40% 18.78% 7.07% 68.24% 33.85% - Horiz. % 438.64% 436.48% 286.40% 241.11% 225.19% 133.85% 100.00%
Net Worth 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 66.46% QoQ % 51.14% -20.14% -0.24% -51.26% 50.82% 142.10% - Horiz. % 214.31% 141.80% 177.55% 177.98% 365.15% 242.10% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 58,132 - 28,964 - 22,959 - 21,304 95.63% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 272.87% 0.00% 135.96% 0.00% 107.77% 0.00% 100.00%
Div Payout % 25.28 % - % 17.24 % - % 16.06 % - % 32.78 % -15.94% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.12% 0.00% 52.59% 0.00% 48.99% 0.00% 100.00%
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 66.46% QoQ % 51.14% -20.14% -0.24% -51.26% 50.82% 142.10% - Horiz. % 214.31% 141.80% 177.55% 177.98% 365.15% 242.10% 100.00%
NOSH 2,906,626 2,093,586 2,896,444 2,501,155 2,295,980 2,131,215 1,065,202 95.63% QoQ % 38.83% -27.72% 15.80% 8.94% 7.73% 100.08% - Horiz. % 272.87% 196.54% 271.92% 234.81% 215.54% 200.08% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 8.83 % 6.43 % 5.56 % 10.19 % 10.06 % 13.83 % 12.69 % -21.53% QoQ % 37.33% 15.65% -45.44% 1.29% -27.26% 8.98% - Horiz. % 69.58% 50.67% 43.81% 80.30% 79.28% 108.98% 100.00%
ROE 4.60 % 6.29 % 4.06 % 3.73 % 1.68 % 2.12 % 2.79 % 39.69% QoQ % -26.87% 54.93% 8.85% 122.02% -20.75% -24.01% - Horiz. % 164.87% 225.45% 145.52% 133.69% 60.22% 75.99% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 107.10 144.15 67.74 69.45 70.56 47.16 69.56 33.44% QoQ % -25.70% 112.80% -2.46% -1.57% 49.62% -32.20% - Horiz. % 153.97% 207.23% 97.38% 99.84% 101.44% 67.80% 100.00%
EPS 6.70 6.10 4.60 4.90 6.20 5.60 6.10 6.47% QoQ % 9.84% 32.61% -6.12% -20.97% 10.71% -8.20% - Horiz. % 109.84% 100.00% 75.41% 80.33% 101.64% 91.80% 100.00%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 50.00% 0.00% 50.00% 0.00% 100.00%
NAPS 1.7200 1.5800 1.4300 1.6600 3.7100 2.6500 2.1900 -14.91% QoQ % 8.86% 10.49% -13.86% -55.26% 40.00% 21.00% - Horiz. % 78.54% 72.15% 65.30% 75.80% 169.41% 121.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 97.76 94.77 61.61 54.55 50.87 31.56 23.27 161.05% QoQ % 3.16% 53.82% 12.94% 7.23% 61.19% 35.63% - Horiz. % 420.11% 407.26% 264.76% 234.42% 218.61% 135.63% 100.00%
EPS 7.22 6.53 5.28 4.87 4.49 3.77 2.04 132.78% QoQ % 10.57% 23.67% 8.42% 8.46% 19.10% 84.80% - Horiz. % 353.92% 320.10% 258.82% 238.73% 220.10% 184.80% 100.00%
DPS 1.83 0.00 0.91 0.00 0.72 0.00 0.67 95.76% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 273.13% 0.00% 135.82% 0.00% 107.46% 0.00% 100.00%
NAPS 1.5700 1.0388 1.3007 1.3038 2.6749 1.7736 0.7326 66.45% QoQ % 51.14% -20.14% -0.24% -51.26% 50.82% 142.10% - Horiz. % 214.31% 141.80% 177.55% 177.97% 365.12% 242.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 2.5500 2.6200 2.6900 2.1200 2.1000 2.4500 5.5000 -
P/RPS 2.38 1.82 3.97 3.05 2.98 5.20 7.91 -55.20% QoQ % 30.77% -54.16% 30.16% 2.35% -42.69% -34.26% - Horiz. % 30.09% 23.01% 50.19% 38.56% 37.67% 65.74% 100.00%
P/EPS 32.23 26.37 46.38 34.21 33.72 43.51 90.13 -49.71% QoQ % 22.22% -43.14% 35.57% 1.45% -22.50% -51.73% - Horiz. % 35.76% 29.26% 51.46% 37.96% 37.41% 48.27% 100.00%
EY 3.10 3.79 2.16 2.92 2.97 2.30 1.11 98.69% QoQ % -18.21% 75.46% -26.03% -1.68% 29.13% 107.21% - Horiz. % 279.28% 341.44% 194.59% 263.06% 267.57% 207.21% 100.00%
DY 0.78 0.00 0.37 0.00 0.48 0.00 0.36 67.68% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 216.67% 0.00% 102.78% 0.00% 133.33% 0.00% 100.00%
P/NAPS 1.48 1.66 1.88 1.28 0.57 0.92 2.51 -29.75% QoQ % -10.84% -11.70% 46.88% 124.56% -38.04% -63.35% - Horiz. % 58.96% 66.14% 74.90% 51.00% 22.71% 36.65% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 23/06/23 23/03/23 22/12/22 22/09/22 - 29/03/22 -
Price 2.4800 2.5600 2.4200 2.4300 2.3000 2.1100 4.4900 -
P/RPS 2.32 1.78 3.57 3.50 3.26 4.47 6.45 -49.52% QoQ % 30.34% -50.14% 2.00% 7.36% -27.07% -30.70% - Horiz. % 35.97% 27.60% 55.35% 54.26% 50.54% 69.30% 100.00%
P/EPS 31.34 25.77 41.72 39.21 36.93 37.47 73.58 -43.48% QoQ % 21.61% -38.23% 6.40% 6.17% -1.44% -49.08% - Horiz. % 42.59% 35.02% 56.70% 53.29% 50.19% 50.92% 100.00%
EY 3.19 3.88 2.40 2.55 2.71 2.67 1.36 76.81% QoQ % -17.78% 61.67% -5.88% -5.90% 1.50% 96.32% - Horiz. % 234.56% 285.29% 176.47% 187.50% 199.26% 196.32% 100.00%
DY 0.81 0.00 0.41 0.00 0.43 0.00 0.45 48.13% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 180.00% 0.00% 91.11% 0.00% 95.56% 0.00% 100.00%
P/NAPS 1.44 1.62 1.69 1.46 0.62 0.80 2.05 -21.03% QoQ % -11.11% -4.14% 15.75% 135.48% -22.50% -60.98% - Horiz. % 70.24% 79.02% 82.44% 71.22% 30.24% 39.02% 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