[YINSON] YoY Quarter Result on 2019-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 741,000 1,247,000 1,855,939 287,601 257,394 185,468 116,188 36.14% YoY % -40.58% -32.81% 545.32% 11.74% 38.78% 59.63% - Horiz. % 637.76% 1,073.26% 1,597.36% 247.53% 221.53% 159.63% 100.00%
PBT 155,000 158,000 96,212 95,664 73,799 30,283 98,130 7.91% YoY % -1.90% 64.22% 0.57% 29.63% 143.70% -69.14% - Horiz. % 157.95% 161.01% 98.05% 97.49% 75.21% 30.86% 100.00%
Tax -61,000 -56,000 -19,337 -24,028 -16,801 20,918 -50,919 3.05% YoY % -8.93% -189.60% 19.52% -43.02% -180.32% 141.08% - Horiz. % 119.80% 109.98% 37.98% 47.19% 33.00% -41.08% 100.00%
NP 94,000 102,000 76,875 71,636 56,998 51,201 47,211 12.15% YoY % -7.84% 32.68% 7.31% 25.68% 11.32% 8.45% - Horiz. % 199.11% 216.05% 162.83% 151.74% 120.73% 108.45% 100.00%
NP to SH 65,000 67,000 64,946 60,700 57,140 51,201 50,098 4.43% YoY % -2.99% 3.16% 7.00% 6.23% 11.60% 2.20% - Horiz. % 129.75% 133.74% 129.64% 121.16% 114.06% 102.20% 100.00%
Tax Rate 39.35 % 35.44 % 20.10 % 25.12 % 22.77 % -69.08 % 51.89 % -4.50% YoY % 11.03% 76.32% -19.98% 10.32% 132.96% -233.13% - Horiz. % 75.83% 68.30% 38.74% 48.41% 43.88% -133.13% 100.00%
Total Cost 647,000 1,145,000 1,779,064 215,965 200,396 134,267 68,977 45.17% YoY % -43.49% -35.64% 723.77% 7.77% 49.25% 94.65% - Horiz. % 937.99% 1,659.97% 2,579.21% 313.10% 290.53% 194.65% 100.00%
Net Worth 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 4.67% YoY % 31.04% 8.21% -6.08% -11.09% 0.61% 10.44% - Horiz. % 131.56% 100.40% 92.78% 98.79% 111.11% 110.44% 100.00%
Dividend 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 21,304 21,320 22,083 21,896 64,581 21,741 21,363 -0.05% YoY % -0.07% -3.46% 0.85% -66.10% 197.05% 1.77% - Horiz. % 99.72% 99.79% 103.37% 102.49% 302.29% 101.77% 100.00%
Div Payout % 32.78 % 31.82 % 34.00 % 36.07 % 113.02 % 42.46 % 42.64 % -4.28% YoY % 3.02% -6.41% -5.74% -68.09% 166.18% -0.42% - Horiz. % 76.88% 74.62% 79.74% 84.59% 265.06% 99.58% 100.00%
Equity 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 4.67% YoY % 31.04% 8.21% -6.08% -11.09% 0.61% 10.44% - Horiz. % 131.56% 100.40% 92.78% 98.79% 111.11% 110.44% 100.00%
NOSH 1,065,202 1,066,000 1,104,156 1,094,800 1,076,363 1,087,070 1,068,198 -0.05% YoY % -0.07% -3.46% 0.85% 1.71% -0.98% 1.77% - Horiz. % 99.72% 99.79% 103.37% 102.49% 100.76% 101.77% 100.00%
Ratio Analysis 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 12.69 % 8.18 % 4.14 % 24.91 % 22.14 % 27.61 % 40.63 % -17.62% YoY % 55.13% 97.58% -83.38% 12.51% -19.81% -32.05% - Horiz. % 31.23% 20.13% 10.19% 61.31% 54.49% 67.95% 100.00%
ROE 2.79 % 3.76 % 3.95 % 3.47 % 2.90 % 2.61 % 2.83 % -0.24% YoY % -25.80% -4.81% 13.83% 19.66% 11.11% -7.77% - Horiz. % 98.59% 132.86% 139.58% 122.61% 102.47% 92.23% 100.00%
Per Share 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 69.56 116.98 168.09 26.27 23.91 17.06 10.88 36.20% YoY % -40.54% -30.41% 539.86% 9.87% 40.15% 56.80% - Horiz. % 639.34% 1,075.18% 1,544.94% 241.45% 219.76% 156.80% 100.00%
EPS 6.10 6.30 5.88 5.54 5.31 4.71 4.69 4.47% YoY % -3.17% 7.14% 6.14% 4.33% 12.74% 0.43% - Horiz. % 130.06% 134.33% 125.37% 118.12% 113.22% 100.43% 100.00%
DPS 2.00 2.00 2.00 2.00 6.00 2.00 2.00 - YoY % 0.00% 0.00% 0.00% -66.67% 200.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 300.00% 100.00% 100.00%
NAPS 2.1900 1.6700 1.4900 1.6000 1.8305 1.8015 1.6600 4.72% YoY % 31.14% 12.08% -6.88% -12.59% 1.61% 8.52% - Horiz. % 131.93% 100.60% 89.76% 96.39% 110.27% 108.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 23.27 39.16 58.28 9.03 8.08 5.82 3.65 36.13% YoY % -40.58% -32.81% 545.40% 11.76% 38.83% 59.45% - Horiz. % 637.53% 1,072.88% 1,596.71% 247.40% 221.37% 159.45% 100.00%
EPS 2.04 2.10 2.04 1.91 1.79 1.61 1.57 4.46% YoY % -2.86% 2.94% 6.81% 6.70% 11.18% 2.55% - Horiz. % 129.94% 133.76% 129.94% 121.66% 114.01% 102.55% 100.00%
DPS 0.67 0.67 0.69 0.69 2.03 0.68 0.67 - YoY % 0.00% -2.90% 0.00% -66.01% 198.53% 1.49% - Horiz. % 100.00% 100.00% 102.99% 102.99% 302.99% 101.49% 100.00%
NAPS 0.7326 0.5590 0.5166 0.5501 0.6187 0.6150 0.5568 4.68% YoY % 31.06% 8.21% -6.09% -11.09% 0.60% 10.45% - Horiz. % 131.57% 100.40% 92.78% 98.80% 111.12% 110.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 5.5000 5.2000 6.2000 4.1000 4.2200 3.1100 2.7300 -
P/RPS 7.91 4.45 3.69 15.61 17.65 18.23 25.10 -17.49% YoY % 77.75% 20.60% -76.36% -11.56% -3.18% -27.37% - Horiz. % 31.51% 17.73% 14.70% 62.19% 70.32% 72.63% 100.00%
P/EPS 90.13 82.73 105.41 73.95 79.49 66.03 58.21 7.55% YoY % 8.94% -21.52% 42.54% -6.97% 20.38% 13.43% - Horiz. % 154.84% 142.12% 181.09% 127.04% 136.56% 113.43% 100.00%
EY 1.11 1.21 0.95 1.35 1.26 1.51 1.72 -7.03% YoY % -8.26% 27.37% -29.63% 7.14% -16.56% -12.21% - Horiz. % 64.53% 70.35% 55.23% 78.49% 73.26% 87.79% 100.00%
DY 0.36 0.38 0.32 0.49 1.42 0.64 0.73 -11.11% YoY % -5.26% 18.75% -34.69% -65.49% 121.88% -12.33% - Horiz. % 49.32% 52.05% 43.84% 67.12% 194.52% 87.67% 100.00%
P/NAPS 2.51 3.11 4.16 2.56 2.31 1.73 1.64 7.34% YoY % -19.29% -25.24% 62.50% 10.82% 33.53% 5.49% - Horiz. % 153.05% 189.63% 253.66% 156.10% 140.85% 105.49% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/03/22 - 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 -
Price 4.4900 5.4000 5.0900 4.5900 3.7600 3.2100 2.7500 -
P/RPS 6.45 4.62 3.03 17.47 15.72 18.81 25.28 -20.34% YoY % 39.61% 52.48% -82.66% 11.13% -16.43% -25.59% - Horiz. % 25.51% 18.28% 11.99% 69.11% 62.18% 74.41% 100.00%
P/EPS 73.58 85.92 86.54 82.79 70.83 68.15 58.64 3.85% YoY % -14.36% -0.72% 4.53% 16.89% 3.93% 16.22% - Horiz. % 125.48% 146.52% 147.58% 141.18% 120.79% 116.22% 100.00%
EY 1.36 1.16 1.16 1.21 1.41 1.47 1.71 -3.74% YoY % 17.24% 0.00% -4.13% -14.18% -4.08% -14.04% - Horiz. % 79.53% 67.84% 67.84% 70.76% 82.46% 85.96% 100.00%
DY 0.45 0.37 0.39 0.44 1.60 0.62 0.73 -7.74% YoY % 21.62% -5.13% -11.36% -72.50% 158.06% -15.07% - Horiz. % 61.64% 50.68% 53.42% 60.27% 219.18% 84.93% 100.00%
P/NAPS 2.05 3.23 3.42 2.87 2.05 1.78 1.66 3.58% YoY % -36.53% -5.56% 19.16% 40.00% 15.17% 7.23% - Horiz. % 123.49% 194.58% 206.02% 172.89% 123.49% 107.23% 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
Q4 FY2019 27.03.2019.pdf 
