[YINSON] YoY Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 3,018,000 1,005,000 992,000 343,747 208,996 235,178 172,413 61.10% YoY % 200.30% 1.31% 188.58% 64.48% -11.13% 36.40% - Horiz. % 1,750.45% 582.90% 575.36% 199.37% 121.22% 136.40% 100.00%
PBT 296,000 190,000 187,000 66,091 79,677 75,542 76,256 25.35% YoY % 55.79% 1.60% 182.94% -17.05% 5.47% -0.94% - Horiz. % 388.17% 249.16% 245.23% 86.67% 104.49% 99.06% 100.00%
Tax -102,000 -51,000 -42,000 -20,138 -17,991 -14,918 -15,970 36.19% YoY % -100.00% -21.43% -108.56% -11.93% -20.60% 6.59% - Horiz. % 638.70% 319.35% 262.99% 126.10% 112.65% 93.41% 100.00%
NP 194,000 139,000 145,000 45,953 61,686 60,624 60,286 21.50% YoY % 39.57% -4.14% 215.54% -25.50% 1.75% 0.56% - Horiz. % 321.80% 230.57% 240.52% 76.22% 102.32% 100.56% 100.00%
NP to SH 208,000 120,000 112,000 46,716 49,854 60,431 60,286 22.91% YoY % 73.33% 7.14% 139.75% -6.29% -17.50% 0.24% - Horiz. % 345.02% 199.05% 185.78% 77.49% 82.70% 100.24% 100.00%
Tax Rate 34.46 % 26.84 % 22.46 % 30.47 % 22.58 % 19.75 % 20.94 % 8.65% YoY % 28.39% 19.50% -26.29% 34.94% 14.33% -5.68% - Horiz. % 164.57% 128.18% 107.26% 145.51% 107.83% 94.32% 100.00%
Total Cost 2,824,000 866,000 847,000 297,794 147,310 174,554 112,127 71.17% YoY % 226.10% 2.24% 184.42% 102.15% -15.61% 55.68% - Horiz. % 2,518.57% 772.34% 755.39% 265.59% 131.38% 155.68% 100.00%
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.12% YoY % -41.43% 179.00% 22.51% -8.11% -11.20% 3.36% - Horiz. % 168.82% 288.24% 103.31% 84.33% 91.78% 103.36% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.12% YoY % -41.43% 179.00% 22.51% -8.11% -11.20% 3.36% - Horiz. % 168.82% 288.24% 103.31% 84.33% 91.78% 103.36% 100.00%
NOSH 2,093,586 2,131,215 1,065,417 1,094,306 1,096,531 1,088,789 1,088,194 11.52% YoY % -1.77% 100.04% -2.64% -0.20% 0.71% 0.05% - Horiz. % 192.39% 195.85% 97.91% 100.56% 100.77% 100.05% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 6.43 % 13.83 % 14.62 % 13.37 % 29.52 % 25.78 % 34.97 % -24.58% YoY % -53.51% -5.40% 9.35% -54.71% 14.51% -26.28% - Horiz. % 18.39% 39.55% 41.81% 38.23% 84.42% 73.72% 100.00%
ROE 6.29 % 2.12 % 5.53 % 2.83 % 2.77 % 2.98 % 3.08 % 12.63% YoY % 196.70% -61.66% 95.41% 2.17% -7.05% -3.25% - Horiz. % 204.22% 68.83% 179.55% 91.88% 89.94% 96.75% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 144.15 47.16 93.11 31.41 19.06 21.60 15.84 44.47% YoY % 205.66% -49.35% 196.43% 64.80% -11.76% 36.36% - Horiz. % 910.04% 297.73% 587.82% 198.30% 120.33% 136.36% 100.00%
EPS 6.10 5.60 10.50 4.27 4.55 5.55 5.54 1.62% YoY % 8.93% -46.67% 145.90% -6.15% -18.02% 0.18% - Horiz. % 110.11% 101.08% 189.53% 77.08% 82.13% 100.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5800 2.6500 1.9000 1.5100 1.6400 1.8600 1.8006 -2.15% YoY % -40.38% 39.47% 25.83% -7.93% -11.83% 3.30% - Horiz. % 87.75% 147.17% 105.52% 83.86% 91.08% 103.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 94.77 31.56 31.15 10.79 6.56 7.39 5.41 61.12% YoY % 200.29% 1.32% 188.69% 64.48% -11.23% 36.60% - Horiz. % 1,751.76% 583.36% 575.79% 199.45% 121.26% 136.60% 100.00%
EPS 6.53 3.77 3.52 1.47 1.57 1.90 1.89 22.94% YoY % 73.21% 7.10% 139.46% -6.37% -17.37% 0.53% - Horiz. % 345.50% 199.47% 186.24% 77.78% 83.07% 100.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0388 1.7736 0.6357 0.5189 0.5647 0.6360 0.6153 9.12% YoY % -41.43% 179.00% 22.51% -8.11% -11.21% 3.36% - Horiz. % 168.83% 288.25% 103.32% 84.33% 91.78% 103.36% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 2.6200 2.4500 5.2200 5.1800 4.8400 3.9600 3.3500 -
P/RPS 1.82 5.20 5.61 16.49 25.39 18.33 21.14 -33.54% YoY % -65.00% -7.31% -65.98% -35.05% 38.52% -13.29% - Horiz. % 8.61% 24.60% 26.54% 78.00% 120.10% 86.71% 100.00%
P/EPS 26.37 43.51 49.66 121.34 106.46 71.35 60.47 -12.91% YoY % -39.39% -12.38% -59.07% 13.98% 49.21% 17.99% - Horiz. % 43.61% 71.95% 82.12% 200.66% 176.05% 117.99% 100.00%
EY 3.79 2.30 2.01 0.82 0.94 1.40 1.65 14.86% YoY % 64.78% 14.43% 145.12% -12.77% -32.86% -15.15% - Horiz. % 229.70% 139.39% 121.82% 49.70% 56.97% 84.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.66 0.92 2.75 3.43 2.95 2.13 1.86 -1.88% YoY % 80.43% -66.55% -19.83% 16.27% 38.50% 14.52% - Horiz. % 89.25% 49.46% 147.85% 184.41% 158.60% 114.52% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 23/06/23 - - 24/06/20 26/06/19 27/06/18 19/06/17 -
Price 2.5600 2.1100 5.0000 5.9500 6.1900 4.6500 3.4000 -
P/RPS 1.78 4.47 5.37 18.94 32.48 21.53 21.46 -33.95% YoY % -60.18% -16.76% -71.65% -41.69% 50.86% 0.33% - Horiz. % 8.29% 20.83% 25.02% 88.26% 151.35% 100.33% 100.00%
P/EPS 25.77 37.47 47.56 139.38 136.15 83.78 61.37 -13.46% YoY % -31.22% -21.22% -65.88% 2.37% 62.51% 36.52% - Horiz. % 41.99% 61.06% 77.50% 227.11% 221.85% 136.52% 100.00%
EY 3.88 2.67 2.10 0.72 0.73 1.19 1.63 15.54% YoY % 45.32% 27.14% 191.67% -1.37% -38.66% -26.99% - Horiz. % 238.04% 163.80% 128.83% 44.17% 44.79% 73.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.62 0.80 2.63 3.94 3.77 2.50 1.89 -2.54% YoY % 102.50% -69.58% -33.25% 4.51% 50.80% 32.28% - Horiz. % 85.71% 42.33% 139.15% 208.47% 199.47% 132.28% 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 Q1FY23 - CLEAN.pdf 
