[YINSON] YoY Quarter Result on 2020-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 1,962,000 741,000 1,247,000 1,855,939 287,601 257,394 185,468 48.14% YoY % 164.78% -40.58% -32.81% 545.32% 11.74% 38.78% - Horiz. % 1,057.86% 399.53% 672.35% 1,000.68% 155.07% 138.78% 100.00%
PBT 150,000 155,000 158,000 96,212 95,664 73,799 30,283 30.55% YoY % -3.23% -1.90% 64.22% 0.57% 29.63% 143.70% - Horiz. % 495.33% 511.84% 521.74% 317.71% 315.90% 243.70% 100.00%
Tax -41,000 -61,000 -56,000 -19,337 -24,028 -16,801 20,918 - YoY % 32.79% -8.93% -189.60% 19.52% -43.02% -180.32% - Horiz. % -196.00% -291.61% -267.71% -92.44% -114.87% -80.32% 100.00%
NP 109,000 94,000 102,000 76,875 71,636 56,998 51,201 13.41% YoY % 15.96% -7.84% 32.68% 7.31% 25.68% 11.32% - Horiz. % 212.89% 183.59% 199.21% 150.14% 139.91% 111.32% 100.00%
NP to SH 168,000 65,000 67,000 64,946 60,700 57,140 51,201 21.89% YoY % 158.46% -2.99% 3.16% 7.00% 6.23% 11.60% - Horiz. % 328.12% 126.95% 130.86% 126.85% 118.55% 111.60% 100.00%
Tax Rate 27.33 % 39.35 % 35.44 % 20.10 % 25.12 % 22.77 % -69.08 % - YoY % -30.55% 11.03% 76.32% -19.98% 10.32% 132.96% - Horiz. % -39.56% -56.96% -51.30% -29.10% -36.36% -32.96% 100.00%
Total Cost 1,853,000 647,000 1,145,000 1,779,064 215,965 200,396 134,267 54.85% YoY % 186.40% -43.49% -35.64% 723.77% 7.77% 49.25% - Horiz. % 1,380.09% 481.88% 852.78% 1,325.02% 160.85% 149.25% 100.00%
Net Worth 4,141,914 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 13.29% YoY % 77.55% 31.04% 8.21% -6.08% -11.09% 0.61% - Horiz. % 211.50% 119.12% 90.90% 84.01% 89.45% 100.61% 100.00%
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 28,964 21,304 21,320 22,083 21,896 64,581 21,741 4.89% YoY % 35.96% -0.07% -3.46% 0.85% -66.10% 197.05% - Horiz. % 133.22% 97.99% 98.06% 101.57% 100.71% 297.05% 100.00%
Div Payout % 17.24 % 32.78 % 31.82 % 34.00 % 36.07 % 113.02 % 42.46 % -13.94% YoY % -47.41% 3.02% -6.41% -5.74% -68.09% 166.18% - Horiz. % 40.60% 77.20% 74.94% 80.08% 84.95% 266.18% 100.00%
Equity 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 4,141,914 2,332,792 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 13.29% YoY % 77.55% 31.04% 8.21% -6.08% -11.09% 0.61% - Horiz. % 211.50% 119.12% 90.90% 84.01% 89.45% 100.61% 100.00%
NOSH 2,896,444 1,065,202 1,066,000 1,104,156 1,094,800 1,076,363 1,087,070 17.73% YoY % 171.91% -0.07% -3.46% 0.85% 1.71% -0.98% - Horiz. % 266.45% 97.99% 98.06% 101.57% 100.71% 99.02% 100.00%
Ratio Analysis 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 5.56 % 12.69 % 8.18 % 4.14 % 24.91 % 22.14 % 27.61 % -23.43% YoY % -56.19% 55.13% 97.58% -83.38% 12.51% -19.81% - Horiz. % 20.14% 45.96% 29.63% 14.99% 90.22% 80.19% 100.00%
ROE 4.06 % 2.79 % 3.76 % 3.95 % 3.47 % 2.90 % 2.61 % 7.64% YoY % 45.52% -25.80% -4.81% 13.83% 19.66% 11.11% - Horiz. % 155.56% 106.90% 144.06% 151.34% 132.95% 111.11% 100.00%
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 67.74 69.56 116.98 168.09 26.27 23.91 17.06 25.82% YoY % -2.62% -40.54% -30.41% 539.86% 9.87% 40.15% - Horiz. % 397.07% 407.74% 685.70% 985.29% 153.99% 140.15% 100.00%
EPS 4.60 6.10 6.30 5.88 5.54 5.31 4.71 -0.39% YoY % -24.59% -3.17% 7.14% 6.14% 4.33% 12.74% - Horiz. % 97.66% 129.51% 133.76% 124.84% 117.62% 112.74% 100.00%
DPS 1.00 2.00 2.00 2.00 2.00 6.00 2.00 -10.91% YoY % -50.00% 0.00% 0.00% 0.00% -66.67% 200.00% - Horiz. % 50.00% 100.00% 100.00% 100.00% 100.00% 300.00% 100.00%
NAPS 1.4300 2.1900 1.6700 1.4900 1.6000 1.8305 1.8015 -3.77% YoY % -34.70% 31.14% 12.08% -6.88% -12.59% 1.61% - Horiz. % 79.38% 121.57% 92.70% 82.71% 88.81% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 61.61 23.27 39.16 58.28 9.03 8.08 5.82 48.15% YoY % 164.76% -40.58% -32.81% 545.40% 11.76% 38.83% - Horiz. % 1,058.59% 399.83% 672.85% 1,001.37% 155.15% 138.83% 100.00%
EPS 5.28 2.04 2.10 2.04 1.91 1.79 1.61 21.88% YoY % 158.82% -2.86% 2.94% 6.81% 6.70% 11.18% - Horiz. % 327.95% 126.71% 130.43% 126.71% 118.63% 111.18% 100.00%
DPS 0.91 0.67 0.67 0.69 0.69 2.03 0.68 4.97% YoY % 35.82% 0.00% -2.90% 0.00% -66.01% 198.53% - Horiz. % 133.82% 98.53% 98.53% 101.47% 101.47% 298.53% 100.00%
NAPS 1.3007 0.7326 0.5590 0.5166 0.5501 0.6187 0.6150 13.29% YoY % 77.55% 31.06% 8.21% -6.09% -11.09% 0.60% - Horiz. % 211.50% 119.12% 90.89% 84.00% 89.45% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 2.6900 5.5000 5.2000 6.2000 4.1000 4.2200 3.1100 -
P/RPS 3.97 7.91 4.45 3.69 15.61 17.65 18.23 -22.43% YoY % -49.81% 77.75% 20.60% -76.36% -11.56% -3.18% - Horiz. % 21.78% 43.39% 24.41% 20.24% 85.63% 96.82% 100.00%
P/EPS 46.38 90.13 82.73 105.41 73.95 79.49 66.03 -5.71% YoY % -48.54% 8.94% -21.52% 42.54% -6.97% 20.38% - Horiz. % 70.24% 136.50% 125.29% 159.64% 111.99% 120.38% 100.00%
EY 2.16 1.11 1.21 0.95 1.35 1.26 1.51 6.15% YoY % 94.59% -8.26% 27.37% -29.63% 7.14% -16.56% - Horiz. % 143.05% 73.51% 80.13% 62.91% 89.40% 83.44% 100.00%
DY 0.37 0.36 0.38 0.32 0.49 1.42 0.64 -8.72% YoY % 2.78% -5.26% 18.75% -34.69% -65.49% 121.88% - Horiz. % 57.81% 56.25% 59.38% 50.00% 76.56% 221.88% 100.00%
P/NAPS 1.88 2.51 3.11 4.16 2.56 2.31 1.73 1.39% YoY % -25.10% -19.29% -25.24% 62.50% 10.82% 33.53% - Horiz. % 108.67% 145.09% 179.77% 240.46% 147.98% 133.53% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 23/03/23 29/03/22 - 25/03/20 27/03/19 29/03/18 30/03/17 -
Price 2.4200 4.4900 5.4000 5.0900 4.5900 3.7600 3.2100 -
P/RPS 3.57 6.45 4.62 3.03 17.47 15.72 18.81 -24.18% YoY % -44.65% 39.61% 52.48% -82.66% 11.13% -16.43% - Horiz. % 18.98% 34.29% 24.56% 16.11% 92.88% 83.57% 100.00%
P/EPS 41.72 73.58 85.92 86.54 82.79 70.83 68.15 -7.85% YoY % -43.30% -14.36% -0.72% 4.53% 16.89% 3.93% - Horiz. % 61.22% 107.97% 126.07% 126.98% 121.48% 103.93% 100.00%
EY 2.40 1.36 1.16 1.16 1.21 1.41 1.47 8.51% YoY % 76.47% 17.24% 0.00% -4.13% -14.18% -4.08% - Horiz. % 163.27% 92.52% 78.91% 78.91% 82.31% 95.92% 100.00%
DY 0.41 0.45 0.37 0.39 0.44 1.60 0.62 -6.66% YoY % -8.89% 21.62% -5.13% -11.36% -72.50% 158.06% - Horiz. % 66.13% 72.58% 59.68% 62.90% 70.97% 258.06% 100.00%
P/NAPS 1.69 2.05 3.23 3.42 2.87 2.05 1.78 -0.86% YoY % -17.56% -36.53% -5.56% 19.16% 40.00% 15.17% - Horiz. % 94.94% 115.17% 181.46% 192.13% 161.24% 115.17% 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 FY2020 25.03.2020.pdf 
