[YNHPROP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -53.36%
YoY- 40.25%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 349,327 258,991 145,075 74,796 362,723 275,962 177,781 56.68%
PBT 54,667 29,797 17,908 10,558 26,062 24,854 11,056 189.39%
Tax -12,496 -5,378 -5,107 -3,279 -10,454 -9,666 -2,763 172.73%
NP 42,171 24,419 12,801 7,279 15,608 15,188 8,293 194.83%
-
NP to SH 42,171 24,419 12,801 7,279 15,608 15,188 8,293 194.83%
-
Tax Rate 22.86% 18.05% 28.52% 31.06% 40.11% 38.89% 24.99% -
Total Cost 307,156 234,572 132,274 67,517 347,115 260,774 169,488 48.48%
-
Net Worth 1,163,799 1,195,539 920,459 915,169 909,879 936,329 946,909 14.69%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,163,799 1,195,539 920,459 915,169 909,879 936,329 946,909 14.69%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.07% 9.43% 8.82% 9.73% 4.30% 5.50% 4.66% -
ROE 3.62% 2.04% 1.39% 0.80% 1.72% 1.62% 0.88% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.04 48.96 27.42 14.14 68.57 52.17 33.61 56.68%
EPS 7.97 4.62 2.42 1.38 2.95 2.87 1.57 194.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.26 1.74 1.73 1.72 1.77 1.79 14.69%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 93.41 69.25 38.79 20.00 96.99 73.79 47.54 56.68%
EPS 11.28 6.53 3.42 1.95 4.17 4.06 2.22 194.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1119 3.1968 2.4613 2.4471 2.433 2.5037 2.532 14.69%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.72 2.42 2.42 1.19 1.30 1.39 1.30 -
P/RPS 4.12 4.94 8.82 8.42 1.90 2.66 3.87 4.24%
P/EPS 34.12 52.43 100.01 86.48 44.06 48.41 82.93 -44.59%
EY 2.93 1.91 1.00 1.16 2.27 2.07 1.21 80.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.07 1.39 0.69 0.76 0.79 0.73 42.22%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 30/08/19 28/05/19 28/02/19 22/11/18 30/08/18 -
Price 2.63 2.55 2.63 1.95 1.21 1.34 1.42 -
P/RPS 3.98 5.21 9.59 13.79 1.76 2.57 4.23 -3.96%
P/EPS 32.99 55.24 108.68 141.72 41.01 46.67 90.58 -48.90%
EY 3.03 1.81 0.92 0.71 2.44 2.14 1.10 96.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.13 1.51 1.13 0.70 0.76 0.79 32.03%

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