[YNHPROP] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 3.3%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 193,574 218,082 248,932 269,215 187,092 179,282 266,352 -19.15%
PBT 23,928 23,746 14,740 16,388 11,821 13,312 16,732 26.90%
Tax -9,592 -12,470 -3,428 -9,255 -4,916 -5,664 -4,720 60.37%
NP 14,336 11,276 11,312 7,133 6,905 7,648 12,012 12.50%
-
NP to SH 14,336 11,276 11,312 7,133 6,905 7,648 12,012 12.50%
-
Tax Rate 40.09% 52.51% 23.26% 56.47% 41.59% 42.55% 28.21% -
Total Cost 179,238 206,806 237,620 262,082 180,186 171,634 254,340 -20.79%
-
Net Worth 1,221,988 1,227,278 1,220,805 1,231,374 1,248,438 1,169,089 1,163,799 3.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,221,988 1,227,278 1,220,805 1,231,374 1,248,438 1,169,089 1,163,799 3.30%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.41% 5.17% 4.54% 2.65% 3.69% 4.27% 4.51% -
ROE 1.17% 0.92% 0.93% 0.58% 0.55% 0.65% 1.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.59 41.23 47.10 50.94 35.37 33.89 50.35 -19.15%
EPS -3.36 -2.46 7.04 1.35 1.31 1.44 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.32 2.31 2.33 2.36 2.21 2.20 3.30%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.76 58.31 66.56 71.99 50.03 47.94 71.22 -19.15%
EPS 3.83 3.02 3.02 1.91 1.85 2.05 3.21 12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2675 3.2817 3.2644 3.2926 3.3383 3.1261 3.1119 3.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.65 2.73 2.81 2.76 2.75 2.78 2.68 -
P/RPS 7.24 6.62 5.97 5.42 7.78 8.20 5.32 22.78%
P/EPS 97.79 128.07 131.28 204.49 210.67 192.29 118.03 -11.77%
EY 1.02 0.78 0.76 0.49 0.47 0.52 0.85 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.22 1.18 1.17 1.26 1.22 -3.85%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 29/09/21 30/06/21 30/03/21 27/11/20 28/08/20 22/06/20 -
Price 2.75 2.62 2.73 2.81 2.75 2.70 2.95 -
P/RPS 7.52 6.36 5.80 5.52 7.78 7.97 5.86 18.07%
P/EPS 101.48 122.91 127.54 208.19 210.67 186.75 129.92 -15.17%
EY 0.99 0.81 0.78 0.48 0.47 0.54 0.77 18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.18 1.21 1.17 1.22 1.34 -7.60%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment