[YENHER] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[YENHER] YENHER HOLDINGS BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -5.69%
YoY- -0.49%
Quarter Report
Latest QR
Upcoming QR
YENHER's Result
YENHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 355,338 368,713 356,670 304,352 263,410 256,286 251,956 25.68%
PBT 28,461 28,964 28,862 25,688 27,677 26,798 29,048 -1.34%
Tax -6,775 -6,941 -6,768 -6,036 -6,840 -6,513 -7,186 -3.83%
NP 21,686 22,022 22,094 19,652 20,837 20,285 21,862 -0.53%
-
NP to SH 21,686 22,022 22,094 19,652 20,837 20,276 21,856 -0.51%
-
Tax Rate 23.80% 23.96% 23.45% 23.50% 24.71% 24.30% 24.74% -
Total Cost 333,652 346,690 334,576 284,700 242,573 236,001 230,094 28.02%
-
Net Worth 214,649 201,450 200,489 198,869 193,949 182,155 128,879 40.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,000 6,000 - - 22,739 23,525 21,578 -44.08%
Div Payout % 41.50% 27.24% - - 109.13% 116.02% 98.73% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 214,649 201,450 200,489 198,869 193,949 182,155 128,879 40.37%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 235,569 17.43%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.10% 5.97% 6.19% 6.46% 7.91% 7.92% 8.68% -
ROE 10.10% 10.93% 11.02% 9.88% 10.74% 11.13% 16.96% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 118.45 122.90 118.89 101.45 87.80 88.32 106.96 7.01%
EPS 7.23 7.35 7.36 6.56 7.85 7.99 9.28 -15.29%
DPS 3.00 2.00 0.00 0.00 7.58 8.11 9.16 -52.38%
NAPS 0.7155 0.6715 0.6683 0.6629 0.6465 0.6277 0.5471 19.53%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 118.45 122.90 118.89 101.45 87.80 85.43 83.99 25.68%
EPS 7.23 7.35 7.36 6.56 7.85 6.76 7.29 -0.54%
DPS 3.00 2.00 0.00 0.00 7.58 7.84 7.19 -44.07%
NAPS 0.7155 0.6715 0.6683 0.6629 0.6465 0.6072 0.4296 40.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 - -
Price 0.83 0.78 0.80 0.805 0.80 0.87 0.00 -
P/RPS 0.70 0.63 0.67 0.79 0.91 0.99 0.00 -
P/EPS 11.48 10.63 10.86 12.29 11.52 12.45 0.00 -
EY 8.71 9.41 9.21 8.14 8.68 8.03 0.00 -
DY 3.61 2.56 0.00 0.00 9.48 9.32 0.00 -
P/NAPS 1.16 1.16 1.20 1.21 1.24 1.39 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 19/08/22 23/05/22 23/02/22 23/11/21 23/08/21 -
Price 1.00 0.84 0.80 0.85 0.86 0.855 0.925 -
P/RPS 0.84 0.68 0.67 0.84 0.98 0.97 0.86 -1.55%
P/EPS 13.83 11.44 10.86 12.98 12.38 12.24 9.97 24.30%
EY 7.23 8.74 9.21 7.71 8.08 8.17 10.03 -19.55%
DY 3.00 2.38 0.00 0.00 8.81 9.48 9.90 -54.78%
P/NAPS 1.40 1.25 1.20 1.28 1.33 1.36 1.69 -11.76%

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