[YENHER] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[YENHER] YENHER HOLDINGS BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 37.02%
YoY- -6.97%
Quarter Report
Latest QR
Upcoming QR
YENHER's Result
YENHER's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 276,535 178,335 76,088 263,410 192,215 125,978 58,786 180.48%
PBT 21,723 14,431 6,422 27,677 20,099 14,524 6,618 120.70%
Tax -5,206 -3,384 -1,509 -6,840 -4,885 -3,593 -1,680 112.40%
NP 16,517 11,047 4,913 20,837 15,214 10,931 4,938 123.49%
-
NP to SH 16,517 11,047 4,913 20,837 15,207 10,928 4,937 123.52%
-
Tax Rate 23.97% 23.45% 23.50% 24.71% 24.30% 24.74% 25.39% -
Total Cost 260,018 167,288 71,175 242,573 177,001 115,047 53,848 185.41%
-
Net Worth 201,450 200,489 198,869 193,949 182,155 128,879 133,685 31.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,500 - - 22,739 17,643 10,789 - -
Div Payout % 27.24% - - 109.13% 116.02% 98.73% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 201,450 200,489 198,869 193,949 182,155 128,879 133,685 31.40%
NOSH 300,000 300,000 300,000 300,000 300,000 235,569 235,569 17.47%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.97% 6.19% 6.46% 7.91% 7.92% 8.68% 8.40% -
ROE 8.20% 5.51% 2.47% 10.74% 8.35% 8.48% 3.69% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.18 59.45 25.36 87.80 66.24 53.48 24.95 138.79%
EPS 5.51 3.68 1.64 7.85 5.99 4.64 2.10 90.12%
DPS 1.50 0.00 0.00 7.58 6.08 4.58 0.00 -
NAPS 0.6715 0.6683 0.6629 0.6465 0.6277 0.5471 0.5675 11.86%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.34 59.55 25.41 87.96 64.19 42.07 19.63 180.48%
EPS 5.52 3.69 1.64 6.96 5.08 3.65 1.65 123.52%
DPS 1.50 0.00 0.00 7.59 5.89 3.60 0.00 -
NAPS 0.6727 0.6695 0.6641 0.6476 0.6083 0.4304 0.4464 31.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 - - -
Price 0.78 0.80 0.805 0.80 0.87 0.00 0.00 -
P/RPS 0.85 1.35 3.17 0.91 1.31 0.00 0.00 -
P/EPS 14.17 21.73 49.16 11.52 16.60 0.00 0.00 -
EY 7.06 4.60 2.03 8.68 6.02 0.00 0.00 -
DY 1.92 0.00 0.00 9.48 6.99 0.00 0.00 -
P/NAPS 1.16 1.20 1.21 1.24 1.39 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 19/08/22 23/05/22 23/02/22 23/11/21 23/08/21 12/07/21 -
Price 0.84 0.80 0.85 0.86 0.855 0.925 0.00 -
P/RPS 0.91 1.35 3.35 0.98 1.29 1.73 0.00 -
P/EPS 15.26 21.73 51.90 12.38 16.32 19.94 0.00 -
EY 6.55 4.60 1.93 8.08 6.13 5.02 0.00 -
DY 1.79 0.00 0.00 8.81 7.11 4.95 0.00 -
P/NAPS 1.25 1.20 1.28 1.33 1.36 1.69 0.00 -

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 ⃤ & 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