[YNHPROP] QoQ Annualized Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 349,327 345,321 290,150 299,184 362,723 367,949 355,562 -1.17% QoQ % 1.16% 19.01% -3.02% -17.52% -1.42% 3.48% - Horiz. % 98.25% 97.12% 81.60% 84.14% 102.01% 103.48% 100.00%
PBT 54,667 39,729 35,816 42,232 26,062 33,138 22,112 82.54% QoQ % 37.60% 10.93% -15.19% 62.04% -21.35% 49.87% - Horiz. % 247.23% 179.67% 161.98% 190.99% 117.86% 149.87% 100.00%
Tax -12,496 -7,170 -10,214 -13,116 -10,454 -12,888 -5,526 72.03% QoQ % -74.27% 29.80% 22.13% -25.46% 18.89% -133.22% - Horiz. % 226.13% 129.76% 184.84% 237.35% 189.18% 233.22% 100.00%
NP 42,171 32,558 25,602 29,116 15,608 20,250 16,586 85.97% QoQ % 29.52% 27.17% -12.07% 86.55% -22.93% 22.09% - Horiz. % 254.26% 196.30% 154.36% 175.55% 94.10% 122.09% 100.00%
NP to SH 42,171 32,558 25,602 29,116 15,608 20,250 16,586 85.97% QoQ % 29.52% 27.17% -12.07% 86.55% -22.93% 22.09% - Horiz. % 254.26% 196.30% 154.36% 175.55% 94.10% 122.09% 100.00%
Tax Rate 22.86 % 18.05 % 28.52 % 31.06 % 40.11 % 38.89 % 24.99 % -5.75% QoQ % 26.65% -36.71% -8.18% -22.56% 3.14% 55.62% - Horiz. % 91.48% 72.23% 114.13% 124.29% 160.50% 155.62% 100.00%
Total Cost 307,156 312,762 264,548 270,068 347,115 347,698 338,976 -6.34% QoQ % -1.79% 18.23% -2.04% -22.20% -0.17% 2.57% - Horiz. % 90.61% 92.27% 78.04% 79.67% 102.40% 102.57% 100.00%
Net Worth 1,163,799 1,195,539 920,459 915,169 909,879 936,329 946,909 14.70% QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% - Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 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 14.70% QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% - Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 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 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 % 88.28% QoQ % 28.00% 6.92% -9.35% 126.28% -21.82% 18.03% - Horiz. % 259.01% 202.36% 189.27% 208.80% 92.27% 118.03% 100.00%
ROE 3.62 % 2.72 % 2.78 % 3.18 % 1.72 % 2.16 % 1.75 % 62.13% QoQ % 33.09% -2.16% -12.58% 84.88% -20.37% 23.43% - Horiz. % 206.86% 155.43% 158.86% 181.71% 98.29% 123.43% 100.00%
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 65.28 54.85 56.56 68.57 69.56 67.21 -1.16% QoQ % 1.16% 19.02% -3.02% -17.51% -1.42% 3.50% - Horiz. % 98.26% 97.13% 81.61% 84.15% 102.02% 103.50% 100.00%
EPS 7.97 6.16 4.84 5.52 2.95 3.83 3.14 85.76% QoQ % 29.38% 27.27% -12.32% 87.12% -22.98% 21.97% - Horiz. % 253.82% 196.18% 154.14% 175.80% 93.95% 121.97% 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 2.2000 2.2600 1.7400 1.7300 1.7200 1.7700 1.7900 14.70% QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% - Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 100.00%
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 66.04 65.28 54.85 56.56 68.57 69.56 67.21 -1.16% QoQ % 1.16% 19.02% -3.02% -17.51% -1.42% 3.50% - Horiz. % 98.26% 97.13% 81.61% 84.15% 102.02% 103.50% 100.00%
EPS 7.97 6.16 4.84 5.52 2.95 3.83 3.14 85.76% QoQ % 29.38% 27.27% -12.32% 87.12% -22.98% 21.97% - Horiz. % 253.82% 196.18% 154.14% 175.80% 93.95% 121.97% 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 2.2000 2.2600 1.7400 1.7300 1.7200 1.7700 1.7900 14.70% QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% - Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 100.00%
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 2.7200 2.4200 2.4200 1.1900 1.3000 1.3900 1.3000 -
P/RPS 4.12 3.71 4.41 2.10 1.90 2.00 1.93 65.56% QoQ % 11.05% -15.87% 110.00% 10.53% -5.00% 3.63% - Horiz. % 213.47% 192.23% 228.50% 108.81% 98.45% 103.63% 100.00%
P/EPS 34.12 39.32 50.00 21.62 44.06 36.31 41.46 -12.15% QoQ % -13.22% -21.36% 131.27% -50.93% 21.34% -12.42% - Horiz. % 82.30% 94.84% 120.60% 52.15% 106.27% 87.58% 100.00%
EY 2.93 2.54 2.00 4.63 2.27 2.75 2.41 13.87% QoQ % 15.35% 27.00% -56.80% 103.96% -17.45% 14.11% - Horiz. % 121.58% 105.39% 82.99% 192.12% 94.19% 114.11% 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 1.24 1.07 1.39 0.69 0.76 0.79 0.73 42.23% QoQ % 15.89% -23.02% 101.45% -9.21% -3.80% 8.22% - Horiz. % 169.86% 146.58% 190.41% 94.52% 104.11% 108.22% 100.00%
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 2.6300 2.5500 2.6300 1.9500 1.2100 1.3400 1.4200 -
P/RPS 3.98 3.91 4.79 3.45 1.76 1.93 2.11 52.49% QoQ % 1.79% -18.37% 38.84% 96.02% -8.81% -8.53% - Horiz. % 188.63% 185.31% 227.01% 163.51% 83.41% 91.47% 100.00%
P/EPS 32.99 41.43 54.34 35.43 41.01 35.00 45.29 -19.00% QoQ % -20.37% -23.76% 53.37% -13.61% 17.17% -22.72% - Horiz. % 72.84% 91.48% 119.98% 78.23% 90.55% 77.28% 100.00%
EY 3.03 2.41 1.84 2.82 2.44 2.86 2.21 23.34% QoQ % 25.73% 30.98% -34.75% 15.57% -14.69% 29.41% - Horiz. % 137.10% 109.05% 83.26% 127.60% 110.41% 129.41% 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 1.20 1.13 1.51 1.13 0.70 0.76 0.79 32.04% QoQ % 6.19% -25.17% 33.63% 61.43% -7.89% -3.80% - Horiz. % 151.90% 143.04% 191.14% 143.04% 88.61% 96.20% 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_Q1 2019(Report).pdf 
