[YINSON] YoY Quarter Result on 2021-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 2,813,000 1,737,000 820,000 2,262,315 240,966 265,576 263,120 48.40% YoY % 61.95% 111.83% -63.75% 838.85% -9.27% 0.93% - Horiz. % 1,069.09% 660.16% 311.64% 859.80% 91.58% 100.93% 100.00%
PBT 353,000 258,000 166,000 183,199 83,682 71,281 106,736 22.05% YoY % 36.82% 55.42% -9.39% 118.92% 17.40% -33.22% - Horiz. % 330.72% 241.72% 155.52% 171.64% 78.40% 66.78% 100.00%
Tax -75,000 -81,000 -40,000 -46,326 -15,889 -19,465 -15,514 30.02% YoY % 7.41% -102.50% 13.66% -191.56% 18.37% -25.47% - Horiz. % 483.43% 522.11% 257.83% 298.61% 102.42% 125.47% 100.00%
NP 278,000 177,000 126,000 136,873 67,793 51,816 91,222 20.40% YoY % 57.06% 40.48% -7.94% 101.90% 30.83% -43.20% - Horiz. % 304.75% 194.03% 138.12% 150.04% 74.32% 56.80% 100.00%
NP to SH 248,000 155,000 98,000 100,729 53,967 43,397 91,156 18.14% YoY % 60.00% 58.16% -2.71% 86.65% 24.36% -52.39% - Horiz. % 272.06% 170.04% 107.51% 110.50% 59.20% 47.61% 100.00%
Tax Rate 21.25 % 31.40 % 24.10 % 25.29 % 18.99 % 27.31 % 14.53 % 6.54% YoY % -32.32% 30.29% -4.71% 33.18% -30.47% 87.96% - Horiz. % 146.25% 216.10% 165.86% 174.05% 130.70% 187.96% 100.00%
Total Cost 2,535,000 1,560,000 694,000 2,125,442 173,173 213,760 171,898 56.57% YoY % 62.50% 124.78% -67.35% 1,127.35% -18.99% 24.35% - Horiz. % 1,474.71% 907.51% 403.73% 1,236.46% 100.74% 124.35% 100.00%
Net Worth 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 18.49% YoY % 33.72% 87.40% 19.31% 7.04% -3.75% -10.10% - Horiz. % 276.90% 207.08% 110.50% 92.62% 86.53% 89.90% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 5,551,856 4,151,917 2,215,489 1,856,950 1,734,870 1,802,483 2,004,996 18.49% YoY % 33.72% 87.40% 19.31% 7.04% -3.75% -10.10% - Horiz. % 276.90% 207.08% 110.50% 92.62% 86.53% 89.90% 100.00%
NOSH 2,906,731 2,501,155 1,065,139 1,092,324 1,098,019 1,092,414 1,087,780 17.79% YoY % 16.22% 134.82% -2.49% -0.52% 0.51% 0.43% - Horiz. % 267.22% 229.93% 97.92% 100.42% 100.94% 100.43% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 9.88 % 10.19 % 15.37 % 6.05 % 28.13 % 19.51 % 34.67 % -18.87% YoY % -3.04% -33.70% 154.05% -78.49% 44.18% -43.73% - Horiz. % 28.50% 29.39% 44.33% 17.45% 81.14% 56.27% 100.00%
ROE 4.47 % 3.73 % 4.42 % 5.42 % 3.11 % 2.41 % 4.55 % -0.30% YoY % 19.84% -15.61% -18.45% 74.28% 29.05% -47.03% - Horiz. % 98.24% 81.98% 97.14% 119.12% 68.35% 52.97% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 96.78 69.45 76.99 207.11 21.95 24.31 24.19 25.98% YoY % 39.35% -9.79% -62.83% 843.55% -9.71% 0.50% - Horiz. % 400.08% 287.10% 318.27% 856.18% 90.74% 100.50% 100.00%
EPS 7.30 4.90 9.20 9.22 4.91 3.97 8.38 -2.27% YoY % 48.98% -46.74% -0.22% 87.78% 23.68% -52.63% - Horiz. % 87.11% 58.47% 109.79% 110.02% 58.59% 47.37% 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 1.9100 1.6600 2.0800 1.7000 1.5800 1.6500 1.8432 0.59% YoY % 15.06% -20.19% 22.35% 7.59% -4.24% -10.48% - Horiz. % 103.62% 90.06% 112.85% 92.23% 85.72% 89.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 88.34 54.55 25.75 71.04 7.57 8.34 8.26 48.41% YoY % 61.94% 111.84% -63.75% 838.44% -9.23% 0.97% - Horiz. % 1,069.49% 660.41% 311.74% 860.05% 91.65% 100.97% 100.00%
EPS 7.79 4.87 3.08 3.16 1.69 1.36 2.86 18.17% YoY % 59.96% 58.12% -2.53% 86.98% 24.26% -52.45% - Horiz. % 272.38% 170.28% 107.69% 110.49% 59.09% 47.55% 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 1.7435 1.3038 0.6957 0.5831 0.5448 0.5660 0.6296 18.49% YoY % 33.72% 87.41% 19.31% 7.03% -3.75% -10.10% - Horiz. % 276.92% 207.08% 110.50% 92.61% 86.53% 89.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 2.4500 2.1200 5.8500 4.5800 6.9100 4.4500 3.9600 -
P/RPS 2.53 3.05 7.60 2.21 31.49 18.30 16.37 -26.73% YoY % -17.05% -59.87% 243.89% -92.98% 72.08% 11.79% - Horiz. % 15.46% 18.63% 46.43% 13.50% 192.36% 111.79% 100.00%
P/EPS 28.72 34.21 63.58 49.67 140.59 112.02 47.26 -7.96% YoY % -16.05% -46.19% 28.00% -64.67% 25.50% 137.03% - Horiz. % 60.77% 72.39% 134.53% 105.10% 297.48% 237.03% 100.00%
EY 3.48 2.92 1.57 2.01 0.71 0.89 2.12 8.61% YoY % 19.18% 85.99% -21.89% 183.10% -20.22% -58.02% - Horiz. % 164.15% 137.74% 74.06% 94.81% 33.49% 41.98% 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 1.28 1.28 2.81 2.69 4.37 2.70 2.15 -8.28% YoY % 0.00% -54.45% 4.46% -38.44% 61.85% 25.58% - Horiz. % 59.53% 59.53% 130.70% 125.12% 203.26% 125.58% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 22/12/22 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 -
Price 2.5000 2.4300 5.6000 5.4200 6.4400 4.1900 3.7600 -
P/RPS 2.58 3.50 7.27 2.62 29.35 17.24 15.54 -25.85% YoY % -26.29% -51.86% 177.48% -91.07% 70.24% 10.94% - Horiz. % 16.60% 22.52% 46.78% 16.86% 188.87% 110.94% 100.00%
P/EPS 29.30 39.21 60.87 58.78 131.03 105.47 44.87 -6.85% YoY % -25.27% -35.58% 3.56% -55.14% 24.23% 135.06% - Horiz. % 65.30% 87.39% 135.66% 131.00% 292.02% 235.06% 100.00%
EY 3.41 2.55 1.64 1.70 0.76 0.95 2.23 7.33% YoY % 33.73% 55.49% -3.53% 123.68% -20.00% -57.40% - Horiz. % 152.91% 114.35% 73.54% 76.23% 34.08% 42.60% 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 1.31 1.46 2.69 3.19 4.08 2.54 2.04 -7.11% YoY % -10.27% -45.72% -15.67% -21.81% 60.63% 24.51% - Horiz. % 64.22% 71.57% 131.86% 156.37% 200.00% 124.51% 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 17.12.pdf 
