[YINSON] YoY Quarter Result on 2019-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 1,620,000 1,054,000 995,579 213,439 246,544 217,229 114,445 55.50% YoY % 53.70% 5.87% 366.45% -13.43% 13.49% 89.81% - Horiz. % 1,415.53% 920.97% 869.92% 186.50% 215.43% 189.81% 100.00%
PBT 247,000 208,000 173,055 71,547 101,374 104,979 73,661 22.33% YoY % 18.75% 20.19% 141.88% -29.42% -3.43% 42.52% - Horiz. % 335.32% 282.37% 234.93% 97.13% 137.62% 142.52% 100.00%
Tax -84,000 -49,000 -45,193 -16,604 -21,071 -21,412 -13,207 36.10% YoY % -71.43% -8.42% -172.18% 21.20% 1.59% -62.13% - Horiz. % 636.03% 371.02% 342.19% 125.72% 159.54% 162.13% 100.00%
NP 163,000 159,000 127,862 54,943 80,303 83,567 60,454 17.97% YoY % 2.52% 24.35% 132.72% -31.58% -3.91% 38.23% - Horiz. % 269.63% 263.01% 211.50% 90.88% 132.83% 138.23% 100.00%
NP to SH 143,000 126,000 100,356 41,142 73,668 83,597 60,362 15.45% YoY % 13.49% 25.55% 143.93% -44.15% -11.88% 38.49% - Horiz. % 236.90% 208.74% 166.26% 68.16% 122.04% 138.49% 100.00%
Tax Rate 34.01 % 23.56 % 26.11 % 23.21 % 20.79 % 20.40 % 17.93 % 11.25% YoY % 44.35% -9.77% 12.49% 11.64% 1.91% 13.78% - Horiz. % 189.68% 131.40% 145.62% 129.45% 115.95% 113.78% 100.00%
Total Cost 1,457,000 895,000 867,717 158,496 166,241 133,662 53,991 73.15% YoY % 62.79% 3.14% 447.47% -4.66% 24.37% 147.56% - Horiz. % 2,698.60% 1,657.68% 1,607.15% 293.56% 307.91% 247.56% 100.00%
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 29.51% YoY % 293.90% 17.74% 5.23% -7.53% -4.30% 9.34% - Horiz. % 472.26% 119.89% 101.83% 96.77% 104.64% 109.34% 100.00%
Dividend 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 22,959 42,610 43,729 43,907 43,640 43,540 - - YoY % -46.12% -2.56% -0.41% 0.61% 0.23% 0.00% - Horiz. % 52.73% 97.87% 100.43% 100.84% 100.23% 100.00% -
Div Payout % 16.06 % 33.82 % 43.57 % 106.72 % 59.24 % 52.08 % - % - YoY % -52.51% -22.38% -59.17% 80.15% 13.75% 0.00% - Horiz. % 30.84% 64.94% 83.66% 204.92% 113.75% 100.00% -
Equity 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 29.51% YoY % 293.90% 17.74% 5.23% -7.53% -4.30% 9.34% - Horiz. % 472.26% 119.89% 101.83% 96.77% 104.64% 109.34% 100.00%
NOSH 2,295,980 1,065,264 1,093,237 1,097,686 1,091,001 1,088,502 1,089,566 13.22% YoY % 115.53% -2.56% -0.41% 0.61% 0.23% -0.10% - Horiz. % 210.72% 97.77% 100.34% 100.75% 100.13% 99.90% 100.00%
Ratio Analysis 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 10.06 % 15.09 % 12.84 % 25.74 % 32.57 % 38.47 % 52.82 % -24.14% YoY % -33.33% 17.52% -50.12% -20.97% -15.34% -27.17% - Horiz. % 19.05% 28.57% 24.31% 48.73% 61.66% 72.83% 100.00%
ROE 1.68 % 5.83 % 5.46 % 2.36 % 3.90 % 4.24 % 3.35 % -10.86% YoY % -71.18% 6.78% 131.36% -39.49% -8.02% 26.57% - Horiz. % 50.15% 174.03% 162.99% 70.45% 116.42% 126.57% 100.00%
Per Share 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 70.56 98.94 91.07 19.44 22.60 19.96 10.50 37.35% YoY % -28.68% 8.64% 368.47% -13.98% 13.23% 90.10% - Horiz. % 672.00% 942.29% 867.33% 185.14% 215.24% 190.10% 100.00%
EPS 6.20 11.80 9.18 3.75 6.75 7.68 5.54 1.89% YoY % -47.46% 28.54% 144.80% -44.44% -12.11% 38.63% - Horiz. % 111.91% 213.00% 165.70% 67.69% 121.84% 138.63% 100.00%
DPS 1.00 4.00 4.00 4.00 4.00 4.00 0.00 - YoY % -75.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 25.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 3.7100 2.0300 1.6800 1.5900 1.7300 1.8118 1.6554 14.39% YoY % 82.76% 20.83% 5.66% -8.09% -4.51% 9.45% - Horiz. % 224.12% 122.63% 101.49% 96.05% 104.51% 109.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 50.87 33.10 31.26 6.70 7.74 6.82 3.59 55.53% YoY % 53.69% 5.89% 366.57% -13.44% 13.49% 89.97% - Horiz. % 1,416.99% 922.01% 870.75% 186.63% 215.60% 189.97% 100.00%
EPS 4.49 3.96 3.15 1.29 2.31 2.63 1.90 15.40% YoY % 13.38% 25.71% 144.19% -44.16% -12.17% 38.42% - Horiz. % 236.32% 208.42% 165.79% 67.89% 121.58% 138.42% 100.00%
DPS 0.72 1.34 1.37 1.38 1.37 1.37 0.00 - YoY % -46.27% -2.19% -0.72% 0.73% 0.00% 0.00% - Horiz. % 52.55% 97.81% 100.00% 100.73% 100.00% 100.00% -
NAPS 2.6749 0.6791 0.5768 0.5481 0.5927 0.6193 0.5664 29.51% YoY % 293.89% 17.74% 5.24% -7.52% -4.30% 9.34% - Horiz. % 472.26% 119.90% 101.84% 96.77% 104.64% 109.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 2.1000 4.7800 6.2700 6.9500 4.6100 3.5500 3.0700 -
P/RPS 2.98 4.83 6.89 35.74 20.40 17.79 29.23 -31.64% YoY % -38.30% -29.90% -80.72% 75.20% 14.67% -39.14% - Horiz. % 10.20% 16.52% 23.57% 122.27% 69.79% 60.86% 100.00%
P/EPS 33.72 40.41 68.30 185.43 68.27 46.22 55.42 -7.94% YoY % -16.56% -40.83% -63.17% 171.61% 47.71% -16.60% - Horiz. % 60.84% 72.92% 123.24% 334.59% 123.19% 83.40% 100.00%
EY 2.97 2.47 1.46 0.54 1.46 2.16 1.80 8.70% YoY % 20.24% 69.18% 170.37% -63.01% -32.41% 20.00% - Horiz. % 165.00% 137.22% 81.11% 30.00% 81.11% 120.00% 100.00%
DY 0.48 0.84 0.64 0.58 0.87 1.13 0.00 - YoY % -42.86% 31.25% 10.34% -33.33% -23.01% 0.00% - Horiz. % 42.48% 74.34% 56.64% 51.33% 76.99% 100.00% -
P/NAPS 0.57 2.35 3.73 4.37 2.66 1.96 1.85 -17.81% YoY % -75.74% -37.00% -14.65% 64.29% 35.71% 5.95% - Horiz. % 30.81% 127.03% 201.62% 236.22% 143.78% 105.95% 100.00%
Price Multiplier on Announcement Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 -
Price 2.3000 4.9000 5.6400 6.7000 4.5500 3.4800 3.2500 -
P/RPS 3.26 4.95 6.19 34.46 20.13 17.44 30.94 -31.26% YoY % -34.14% -20.03% -82.04% 71.19% 15.42% -43.63% - Horiz. % 10.54% 16.00% 20.01% 111.38% 65.06% 56.37% 100.00%
P/EPS 36.93 41.43 61.44 178.76 67.38 45.31 58.66 -7.42% YoY % -10.86% -32.57% -65.63% 165.30% 48.71% -22.76% - Horiz. % 62.96% 70.63% 104.74% 304.74% 114.87% 77.24% 100.00%
EY 2.71 2.41 1.63 0.56 1.48 2.21 1.70 8.08% YoY % 12.45% 47.85% 191.07% -62.16% -33.03% 30.00% - Horiz. % 159.41% 141.76% 95.88% 32.94% 87.06% 130.00% 100.00%
DY 0.43 0.82 0.71 0.60 0.88 1.15 0.00 - YoY % -47.56% 15.49% 18.33% -31.82% -23.48% 0.00% - Horiz. % 37.39% 71.30% 61.74% 52.17% 76.52% 100.00% -
P/NAPS 0.62 2.41 3.36 4.21 2.63 1.92 1.96 -17.45% YoY % -74.27% -28.27% -20.19% 60.08% 36.98% -2.04% - Horiz. % 31.63% 122.96% 171.43% 214.80% 134.18% 97.96% 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
Q2 FY2020 25.09.2019.pdf 
