Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -36.33%    YoY -     -70.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 269,215 187,092 179,282 266,352 349,327 345,321 290,150 -4.85%
  QoQ % 43.89% 4.36% -32.69% -23.75% 1.16% 19.01% -
  Horiz. % 92.78% 64.48% 61.79% 91.80% 120.40% 119.01% 100.00%
PBT 16,388 11,821 13,312 16,732 54,667 39,729 35,816 -40.48%
  QoQ % 38.63% -11.20% -20.44% -69.39% 37.60% 10.93% -
  Horiz. % 45.76% 33.01% 37.17% 46.72% 152.63% 110.93% 100.00%
Tax -9,255 -4,916 -5,664 -4,720 -12,496 -7,170 -10,214 -6.33%
  QoQ % -88.26% 13.21% -20.00% 62.23% -74.27% 29.80% -
  Horiz. % 90.61% 48.13% 55.45% 46.21% 122.34% 70.20% 100.00%
NP 7,133 6,905 7,648 12,012 42,171 32,558 25,602 -57.18%
  QoQ % 3.30% -9.71% -36.33% -71.52% 29.52% 27.17% -
  Horiz. % 27.86% 26.97% 29.87% 46.92% 164.72% 127.17% 100.00%
NP to SH 7,133 6,905 7,648 12,012 42,171 32,558 25,602 -57.18%
  QoQ % 3.30% -9.71% -36.33% -71.52% 29.52% 27.17% -
  Horiz. % 27.86% 26.97% 29.87% 46.92% 164.72% 127.17% 100.00%
Tax Rate 56.47 % 41.59 % 42.55 % 28.21 % 22.86 % 18.05 % 28.52 % 57.35%
  QoQ % 35.78% -2.26% 50.83% 23.40% 26.65% -36.71% -
  Horiz. % 198.00% 145.83% 149.19% 98.91% 80.15% 63.29% 100.00%
Total Cost 262,082 180,186 171,634 254,340 307,156 312,762 264,548 -0.62%
  QoQ % 45.45% 4.98% -32.52% -17.20% -1.79% 18.23% -
  Horiz. % 99.07% 68.11% 64.88% 96.14% 116.11% 118.23% 100.00%
Net Worth 1,231,374 1,248,438 1,169,089 1,163,799 1,163,799 1,195,539 920,459 21.30%
  QoQ % -1.37% 6.79% 0.45% 0.00% -2.65% 29.89% -
  Horiz. % 133.78% 135.63% 127.01% 126.44% 126.44% 129.89% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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%
  QoQ % -1.37% 6.79% 0.45% 0.00% -2.65% 29.89% -
  Horiz. % 133.78% 135.63% 127.01% 126.44% 126.44% 129.89% 100.00%
NOSH 528,487 528,999 528,999 528,999 528,999 528,999 528,999 -0.06%
  QoQ % -0.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.90% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 % -54.98%
  QoQ % -28.18% -13.58% -5.32% -62.63% 28.00% 6.92% -
  Horiz. % 30.05% 41.84% 48.41% 51.13% 136.85% 106.92% 100.00%
ROE 0.58 % 0.55 % 0.65 % 1.03 % 3.62 % 2.72 % 2.78 % -64.66%
  QoQ % 5.45% -15.38% -36.89% -71.55% 33.09% -2.16% -
  Horiz. % 20.86% 19.78% 23.38% 37.05% 130.22% 97.84% 100.00%
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 35.37 33.89 50.35 66.04 65.28 54.85 -4.79%
  QoQ % 44.02% 4.37% -32.69% -23.76% 1.16% 19.02% -
  Horiz. % 92.87% 64.48% 61.79% 91.80% 120.40% 119.02% 100.00%
EPS 1.35 1.31 1.44 2.28 7.97 6.16 4.84 -57.14%
  QoQ % 3.05% -9.03% -36.84% -71.39% 29.38% 27.27% -
  Horiz. % 27.89% 27.07% 29.75% 47.11% 164.67% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3300 2.3600 2.2100 2.2000 2.2000 2.2600 1.7400 21.38%
  QoQ % -1.27% 6.79% 0.45% 0.00% -2.65% 29.89% -
  Horiz. % 133.91% 135.63% 127.01% 126.44% 126.44% 129.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,487
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 35.40 33.92 50.40 66.10 65.34 54.90 -4.85%
  QoQ % 43.90% 4.36% -32.70% -23.75% 1.16% 19.02% -
  Horiz. % 92.79% 64.48% 61.79% 91.80% 120.40% 119.02% 100.00%
EPS 1.35 1.31 1.45 2.27 7.98 6.16 4.84 -57.14%
  QoQ % 3.05% -9.66% -36.12% -71.55% 29.55% 27.27% -
  Horiz. % 27.89% 27.07% 29.96% 46.90% 164.88% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3300 2.3623 2.2121 2.2021 2.2021 2.2622 1.7417 21.30%
  QoQ % -1.37% 6.79% 0.45% 0.00% -2.66% 29.88% -
  Horiz. % 133.78% 135.63% 127.01% 126.43% 126.43% 129.88% 100.00%
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 2.7600 2.7500 2.7800 2.6800 2.7200 2.4200 2.4200 -
P/RPS 5.42 7.78 8.20 5.32 4.12 3.71 4.41 14.67%
  QoQ % -30.33% -5.12% 54.14% 29.13% 11.05% -15.87% -
  Horiz. % 122.90% 176.42% 185.94% 120.63% 93.42% 84.13% 100.00%
P/EPS 204.49 210.67 192.29 118.03 34.12 39.32 50.00 154.65%
  QoQ % -2.93% 9.56% 62.92% 245.93% -13.22% -21.36% -
  Horiz. % 408.98% 421.34% 384.58% 236.06% 68.24% 78.64% 100.00%
EY 0.49 0.47 0.52 0.85 2.93 2.54 2.00 -60.68%
  QoQ % 4.26% -9.62% -38.82% -70.99% 15.35% 27.00% -
  Horiz. % 24.50% 23.50% 26.00% 42.50% 146.50% 127.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.17 1.26 1.22 1.24 1.07 1.39 -10.30%
  QoQ % 0.85% -7.14% 3.28% -1.61% 15.89% -23.02% -
  Horiz. % 84.89% 84.17% 90.65% 87.77% 89.21% 76.98% 100.00%
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 2.8100 2.7500 2.7000 2.9500 2.6300 2.5500 2.6300 -
P/RPS 5.52 7.78 7.97 5.86 3.98 3.91 4.79 9.87%
  QoQ % -29.05% -2.38% 36.01% 47.24% 1.79% -18.37% -
  Horiz. % 115.24% 162.42% 166.39% 122.34% 83.09% 81.63% 100.00%
P/EPS 208.19 210.67 186.75 129.92 32.99 41.43 54.34 143.85%
  QoQ % -1.18% 12.81% 43.74% 293.82% -20.37% -23.76% -
  Horiz. % 383.12% 387.69% 343.67% 239.09% 60.71% 76.24% 100.00%
EY 0.48 0.47 0.54 0.77 3.03 2.41 1.84 -59.01%
  QoQ % 2.13% -12.96% -29.87% -74.59% 25.73% 30.98% -
  Horiz. % 26.09% 25.54% 29.35% 41.85% 164.67% 130.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.17 1.22 1.34 1.20 1.13 1.51 -13.67%
  QoQ % 3.42% -4.10% -8.96% 11.67% 6.19% -25.17% -
  Horiz. % 80.13% 77.48% 80.79% 88.74% 79.47% 74.83% 100.00%

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

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS