[YNHPROP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -92.88%
YoY- -58.74%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 269,215 140,319 89,641 66,588 349,327 258,991 145,075 50.72%
PBT 16,388 8,866 6,656 4,183 54,667 29,797 17,908 -5.71%
Tax -9,255 -3,687 -2,832 -1,180 -12,496 -5,378 -5,107 48.37%
NP 7,133 5,179 3,824 3,003 42,171 24,419 12,801 -32.16%
-
NP to SH 7,133 5,179 3,824 3,003 42,171 24,419 12,801 -32.16%
-
Tax Rate 56.47% 41.59% 42.55% 28.21% 22.86% 18.05% 28.52% -
Total Cost 262,082 135,140 85,817 63,585 307,156 234,572 132,274 57.42%
-
Net Worth 1,231,374 1,248,438 1,169,089 1,163,799 1,163,799 1,195,539 920,459 21.30%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,231,374 1,248,438 1,169,089 1,163,799 1,163,799 1,195,539 920,459 21.30%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.65% 3.69% 4.27% 4.51% 12.07% 9.43% 8.82% -
ROE 0.58% 0.41% 0.33% 0.26% 3.62% 2.04% 1.39% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.94 26.53 16.95 12.59 66.04 48.96 27.42 50.83%
EPS 1.35 0.98 0.72 0.57 7.97 4.62 2.42 -32.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.36 2.21 2.20 2.20 2.26 1.74 21.38%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 71.99 37.52 23.97 17.81 93.41 69.25 38.79 50.73%
EPS 1.91 1.38 1.02 0.80 11.28 6.53 3.42 -32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2926 3.3383 3.1261 3.1119 3.1119 3.1968 2.4613 21.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.76 2.75 2.78 2.68 2.72 2.42 2.42 -
P/RPS 5.42 10.37 16.41 21.29 4.12 4.94 8.82 -27.61%
P/EPS 204.49 280.89 384.58 472.10 34.12 52.43 100.01 60.74%
EY 0.49 0.36 0.26 0.21 2.93 1.91 1.00 -37.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.26 1.22 1.24 1.07 1.39 -10.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/03/21 27/11/20 28/08/20 22/06/20 28/02/20 22/11/19 30/08/19 -
Price 2.81 2.75 2.70 2.95 2.63 2.55 2.63 -
P/RPS 5.52 10.37 15.93 23.44 3.98 5.21 9.59 -30.68%
P/EPS 208.19 280.89 373.51 519.66 32.99 55.24 108.68 53.93%
EY 0.48 0.36 0.27 0.19 3.03 1.81 0.92 -35.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 1.22 1.34 1.20 1.13 1.51 -13.66%

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