[YNHPROP] QoQ Annualized Quarter Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 187,092 179,282 266,352 349,327 345,321 290,150 299,184 -26.81% QoQ % 4.36% -32.69% -23.75% 1.16% 19.01% -3.02% - Horiz. % 62.53% 59.92% 89.03% 116.76% 115.42% 96.98% 100.00%
PBT 11,821 13,312 16,732 54,667 39,729 35,816 42,232 -57.11% QoQ % -11.20% -20.44% -69.39% 37.60% 10.93% -15.19% - Horiz. % 27.99% 31.52% 39.62% 129.44% 94.07% 84.81% 100.00%
Tax -4,916 -5,664 -4,720 -12,496 -7,170 -10,214 -13,116 -47.92% QoQ % 13.21% -20.00% 62.23% -74.27% 29.80% 22.13% - Horiz. % 37.48% 43.18% 35.99% 95.27% 54.67% 77.87% 100.00%
NP 6,905 7,648 12,012 42,171 32,558 25,602 29,116 -61.58% QoQ % -9.71% -36.33% -71.52% 29.52% 27.17% -12.07% - Horiz. % 23.72% 26.27% 41.26% 144.84% 111.82% 87.93% 100.00%
NP to SH 6,905 7,648 12,012 42,171 32,558 25,602 29,116 -61.58% QoQ % -9.71% -36.33% -71.52% 29.52% 27.17% -12.07% - Horiz. % 23.72% 26.27% 41.26% 144.84% 111.82% 87.93% 100.00%
Tax Rate 41.59 % 42.55 % 28.21 % 22.86 % 18.05 % 28.52 % 31.06 % 21.42% QoQ % -2.26% 50.83% 23.40% 26.65% -36.71% -8.18% - Horiz. % 133.90% 136.99% 90.82% 73.60% 58.11% 91.82% 100.00%
Total Cost 180,186 171,634 254,340 307,156 312,762 264,548 270,068 -23.59% QoQ % 4.98% -32.52% -17.20% -1.79% 18.23% -2.04% - Horiz. % 66.72% 63.55% 94.18% 113.73% 115.81% 97.96% 100.00%
Net Worth 1,248,438 1,169,089 1,163,799 1,163,799 1,195,539 920,459 915,169 22.93% QoQ % 6.79% 0.45% 0.00% -2.65% 29.89% 0.58% - Horiz. % 136.42% 127.75% 127.17% 127.17% 130.64% 100.58% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,248,438 1,169,089 1,163,799 1,163,799 1,195,539 920,459 915,169 22.93% QoQ % 6.79% 0.45% 0.00% -2.65% 29.89% 0.58% - Horiz. % 136.42% 127.75% 127.17% 127.17% 130.64% 100.58% 100.00%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.69 % 4.27 % 4.51 % 12.07 % 9.43 % 8.82 % 9.73 % -47.51% QoQ % -13.58% -5.32% -62.63% 28.00% 6.92% -9.35% - Horiz. % 37.92% 43.88% 46.35% 124.05% 96.92% 90.65% 100.00%
ROE 0.55 % 0.65 % 1.03 % 3.62 % 2.72 % 2.78 % 3.18 % -68.86% QoQ % -15.38% -36.89% -71.55% 33.09% -2.16% -12.58% - Horiz. % 17.30% 20.44% 32.39% 113.84% 85.53% 87.42% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 35.37 33.89 50.35 66.04 65.28 54.85 56.56 -26.81% QoQ % 4.37% -32.69% -23.76% 1.16% 19.02% -3.02% - Horiz. % 62.54% 59.92% 89.02% 116.76% 115.42% 96.98% 100.00%
EPS 1.31 1.44 2.28 7.97 6.16 4.84 5.52 -61.57% QoQ % -9.03% -36.84% -71.39% 29.38% 27.27% -12.32% - Horiz. % 23.73% 26.09% 41.30% 144.38% 111.59% 87.68% 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 2.3600 2.2100 2.2000 2.2000 2.2600 1.7400 1.7300 22.93% QoQ % 6.79% 0.45% 0.00% -2.65% 29.89% 0.58% - Horiz. % 136.42% 127.75% 127.17% 127.17% 130.64% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 35.37 33.89 50.35 66.04 65.28 54.85 56.56 -26.81% QoQ % 4.37% -32.69% -23.76% 1.16% 19.02% -3.02% - Horiz. % 62.54% 59.92% 89.02% 116.76% 115.42% 96.98% 100.00%
EPS 1.31 1.44 2.28 7.97 6.16 4.84 5.52 -61.57% QoQ % -9.03% -36.84% -71.39% 29.38% 27.27% -12.32% - Horiz. % 23.73% 26.09% 41.30% 144.38% 111.59% 87.68% 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 2.3600 2.2100 2.2000 2.2000 2.2600 1.7400 1.7300 22.93% QoQ % 6.79% 0.45% 0.00% -2.65% 29.89% 0.58% - Horiz. % 136.42% 127.75% 127.17% 127.17% 130.64% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.7500 2.7800 2.6800 2.7200 2.4200 2.4200 1.1900 -
P/RPS 7.78 8.20 5.32 4.12 3.71 4.41 2.10 138.86% QoQ % -5.12% 54.14% 29.13% 11.05% -15.87% 110.00% - Horiz. % 370.48% 390.48% 253.33% 196.19% 176.67% 210.00% 100.00%
P/EPS 210.67 192.29 118.03 34.12 39.32 50.00 21.62 354.32% QoQ % 9.56% 62.92% 245.93% -13.22% -21.36% 131.27% - Horiz. % 974.42% 889.41% 545.93% 157.82% 181.87% 231.27% 100.00%
EY 0.47 0.52 0.85 2.93 2.54 2.00 4.63 -78.15% QoQ % -9.62% -38.82% -70.99% 15.35% 27.00% -56.80% - Horiz. % 10.15% 11.23% 18.36% 63.28% 54.86% 43.20% 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 1.17 1.26 1.22 1.24 1.07 1.39 0.69 42.06% QoQ % -7.14% 3.28% -1.61% 15.89% -23.02% 101.45% - Horiz. % 169.57% 182.61% 176.81% 179.71% 155.07% 201.45% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 22/06/20 28/02/20 22/11/19 30/08/19 28/05/19 -
Price 2.7500 2.7000 2.9500 2.6300 2.5500 2.6300 1.9500 -
P/RPS 7.78 7.97 5.86 3.98 3.91 4.79 3.45 71.71% QoQ % -2.38% 36.01% 47.24% 1.79% -18.37% 38.84% - Horiz. % 225.51% 231.01% 169.86% 115.36% 113.33% 138.84% 100.00%
P/EPS 210.67 186.75 129.92 32.99 41.43 54.34 35.43 227.15% QoQ % 12.81% 43.74% 293.82% -20.37% -23.76% 53.37% - Horiz. % 594.61% 527.10% 366.69% 93.11% 116.93% 153.37% 100.00%
EY 0.47 0.54 0.77 3.03 2.41 1.84 2.82 -69.62% QoQ % -12.96% -29.87% -74.59% 25.73% 30.98% -34.75% - Horiz. % 16.67% 19.15% 27.30% 107.45% 85.46% 65.25% 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 1.17 1.22 1.34 1.20 1.13 1.51 1.13 2.34% QoQ % -4.10% -8.96% 11.67% 6.19% -25.17% 33.63% - Horiz. % 103.54% 107.96% 118.58% 106.19% 100.00% 133.63% 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.
Comment
YNH Property Bhd_Q3 2020(Report).pdf 
