[YINSON] YoY Annualized Quarter Result on 2022-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 12,262,000 5,250,000 4,092,000 2,678,652 844,870 963,444 779,284 58.27% YoY % 133.56% 28.30% 52.76% 217.05% -12.31% 23.63% - Horiz. % 1,573.50% 673.70% 525.10% 343.73% 108.42% 123.63% 100.00%
PBT 1,490,000 874,000 790,000 478,292 302,448 353,832 362,470 26.55% YoY % 70.48% 10.63% 65.17% 58.14% -14.52% -2.38% - Horiz. % 411.07% 241.12% 217.95% 131.95% 83.44% 97.62% 100.00%
Tax -552,000 -270,000 -182,000 -130,662 -69,190 -71,978 -74,764 39.52% YoY % -104.44% -48.35% -39.29% -88.85% 3.87% 3.73% - Horiz. % 738.32% 361.14% 243.43% 174.77% 92.54% 96.27% 100.00%
NP 938,000 604,000 608,000 347,630 233,258 281,854 287,706 21.76% YoY % 55.30% -0.66% 74.90% 49.03% -17.24% -2.03% - Horiz. % 326.03% 209.94% 211.33% 120.83% 81.08% 97.97% 100.00%
NP to SH 876,000 526,000 476,000 294,144 181,992 268,198 287,766 20.38% YoY % 66.54% 10.50% 61.83% 61.62% -32.14% -6.80% - Horiz. % 304.41% 182.79% 165.41% 102.22% 63.24% 93.20% 100.00%
Tax Rate 37.05 % 30.89 % 23.04 % 27.32 % 22.88 % 20.34 % 20.63 % 10.25% YoY % 19.94% 34.07% -15.67% 19.41% 12.49% -1.41% - Horiz. % 179.59% 149.73% 111.68% 132.43% 110.91% 98.59% 100.00%
Total Cost 11,324,000 4,646,000 3,484,000 2,331,022 611,612 681,590 491,578 68.64% YoY % 143.74% 33.35% 49.46% 281.13% -10.27% 38.65% - Horiz. % 2,303.60% 945.12% 708.74% 474.19% 124.42% 138.65% 100.00%
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 16.76% YoY % -41.31% 293.90% 17.74% 5.23% -7.53% -4.28% - Horiz. % 253.53% 431.97% 109.66% 93.14% 88.51% 95.72% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 116,265 45,919 85,221 87,458 87,814 87,280 87,069 4.94% YoY % 153.19% -46.12% -2.56% -0.41% 0.61% 0.24% - Horiz. % 133.53% 52.74% 97.88% 100.45% 100.86% 100.24% 100.00%
Div Payout % 13.27 % 8.73 % 17.90 % 29.73 % 48.25 % 32.54 % 30.26 % -12.83% YoY % 52.00% -51.23% -39.79% -38.38% 48.28% 7.53% - Horiz. % 43.85% 28.85% 59.15% 98.25% 159.45% 107.53% 100.00%
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 16.76% YoY % -41.31% 293.90% 17.74% 5.23% -7.53% -4.28% - Horiz. % 253.53% 431.97% 109.66% 93.14% 88.51% 95.72% 100.00%
NOSH 2,906,626 2,295,980 1,065,264 1,093,237 1,097,686 1,091,001 1,088,373 17.78% YoY % 26.60% 115.53% -2.56% -0.41% 0.61% 0.24% - Horiz. % 267.06% 210.96% 97.88% 100.45% 100.86% 100.24% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 7.65 % 11.50 % 14.86 % 12.98 % 27.61 % 29.25 % 36.92 % -23.07% YoY % -33.48% -22.61% 14.48% -52.99% -5.61% -20.77% - Horiz. % 20.72% 31.15% 40.25% 35.16% 74.78% 79.23% 100.00%
ROE 17.52 % 6.18 % 22.01 % 16.02 % 10.43 % 14.21 % 14.59 % 3.10% YoY % 183.50% -71.92% 37.39% 53.60% -26.60% -2.60% - Horiz. % 120.08% 42.36% 150.86% 109.80% 71.49% 97.40% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 421.86 228.66 384.13 245.02 76.97 88.31 71.60 34.37% YoY % 84.49% -40.47% 56.77% 218.33% -12.84% 23.34% - Horiz. % 589.19% 319.36% 536.49% 342.21% 107.50% 123.34% 100.00%
EPS 25.60 23.00 44.60 26.90 16.58 24.58 26.44 -0.54% YoY % 11.30% -48.43% 65.80% 62.24% -32.55% -7.03% - Horiz. % 96.82% 86.99% 168.68% 101.74% 62.71% 92.97% 100.00%
DPS 4.00 2.00 8.00 8.00 8.00 8.00 8.00 -10.91% YoY % 100.00% -75.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 25.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7200 3.7100 2.0300 1.6800 1.5900 1.7300 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%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 385.06 164.87 128.50 84.12 26.53 30.26 24.47 58.27% YoY % 133.55% 28.30% 52.76% 217.08% -12.33% 23.66% - Horiz. % 1,573.60% 673.76% 525.13% 343.77% 108.42% 123.66% 100.00%
EPS 27.51 16.52 14.95 9.24 5.72 8.42 9.04 20.37% YoY % 66.53% 10.50% 61.80% 61.54% -32.07% -6.86% - Horiz. % 304.31% 182.74% 165.38% 102.21% 63.27% 93.14% 100.00%
DPS 3.65 1.44 2.68 2.75 2.76 2.74 2.73 4.96% YoY % 153.47% -46.27% -2.55% -0.36% 0.73% 0.37% - Horiz. % 133.70% 52.75% 98.17% 100.73% 101.10% 100.37% 100.00%
NAPS 1.5700 2.6749 0.6791 0.5768 0.5481 0.5927 0.6192 16.77% YoY % -41.31% 293.89% 17.74% 5.24% -7.52% -4.28% - Horiz. % 253.55% 431.99% 109.67% 93.15% 88.52% 95.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 2.5500 2.1000 4.7800 6.2700 6.9500 4.6100 3.5500 -
P/RPS 0.60 0.92 1.24 2.56 9.03 5.22 4.96 -29.66% YoY % -34.78% -25.81% -51.56% -71.65% 72.99% 5.24% - Horiz. % 12.10% 18.55% 25.00% 51.61% 182.06% 105.24% 100.00%
P/EPS 8.46 9.17 10.70 23.30 41.92 18.75 13.43 -7.41% YoY % -7.74% -14.30% -54.08% -44.42% 123.57% 39.61% - Horiz. % 62.99% 68.28% 79.67% 173.49% 312.14% 139.61% 100.00%
EY 11.82 10.91 9.35 4.29 2.39 5.33 7.45 7.99% YoY % 8.34% 16.68% 117.95% 79.50% -55.16% -28.46% - Horiz. % 158.66% 146.44% 125.50% 57.58% 32.08% 71.54% 100.00%
DY 1.57 0.95 1.67 1.28 1.15 1.74 2.25 -5.82% YoY % 65.26% -43.11% 30.47% 11.30% -33.91% -22.67% - Horiz. % 69.78% 42.22% 74.22% 56.89% 51.11% 77.33% 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%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/09/23 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 -
Price 2.4800 2.3000 4.9000 5.6400 6.7000 4.5500 3.4800 -
P/RPS 0.59 1.01 1.28 2.30 8.70 5.15 4.86 -29.62% YoY % -41.58% -21.09% -44.35% -73.56% 68.93% 5.97% - Horiz. % 12.14% 20.78% 26.34% 47.33% 179.01% 105.97% 100.00%
P/EPS 8.23 10.04 10.97 20.96 40.41 18.51 13.16 -7.52% YoY % -18.03% -8.48% -47.66% -48.13% 118.31% 40.65% - Horiz. % 62.54% 76.29% 83.36% 159.27% 307.07% 140.65% 100.00%
EY 12.15 9.96 9.12 4.77 2.47 5.40 7.60 8.13% YoY % 21.99% 9.21% 91.19% 93.12% -54.26% -28.95% - Horiz. % 159.87% 131.05% 120.00% 62.76% 32.50% 71.05% 100.00%
DY 1.61 0.87 1.63 1.42 1.19 1.76 2.30 -5.77% YoY % 85.06% -46.63% 14.79% 19.33% -32.39% -23.48% - Horiz. % 70.00% 37.83% 70.87% 61.74% 51.74% 76.52% 100.00%
P/NAPS 1.44 0.62 2.41 3.36 4.21 2.63 1.92 -4.68% 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 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 Q2FY23 (clean).pdf 
