[YNHPROP] QoQ Cumulative Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 140,319 89,641 66,588 349,327 258,991 145,075 74,796 51.94% QoQ % 56.53% 34.62% -80.94% 34.88% 78.52% 93.96% - Horiz. % 187.60% 119.85% 89.03% 467.04% 346.26% 193.96% 100.00%
PBT 8,866 6,656 4,183 54,667 29,797 17,908 10,558 -10.96% QoQ % 33.20% 59.12% -92.35% 83.46% 66.39% 69.62% - Horiz. % 83.97% 63.04% 39.62% 517.78% 282.22% 169.62% 100.00%
Tax -3,687 -2,832 -1,180 -12,496 -5,378 -5,107 -3,279 8.11% QoQ % -30.19% -140.00% 90.56% -132.35% -5.31% -55.75% - Horiz. % 112.44% 86.37% 35.99% 381.09% 164.01% 155.75% 100.00%
NP 5,179 3,824 3,003 42,171 24,419 12,801 7,279 -20.25% QoQ % 35.43% 27.34% -92.88% 72.70% 90.76% 75.86% - Horiz. % 71.15% 52.53% 41.26% 579.35% 335.47% 175.86% 100.00%
NP to SH 5,179 3,824 3,003 42,171 24,419 12,801 7,279 -20.25% QoQ % 35.43% 27.34% -92.88% 72.70% 90.76% 75.86% - Horiz. % 71.15% 52.53% 41.26% 579.35% 335.47% 175.86% 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 135,140 85,817 63,585 307,156 234,572 132,274 67,517 58.62% QoQ % 57.47% 34.96% -79.30% 30.94% 77.34% 95.91% - Horiz. % 200.16% 127.10% 94.18% 454.93% 347.43% 195.91% 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 0.41 % 0.33 % 0.26 % 3.62 % 2.04 % 1.39 % 0.80 % -35.88% QoQ % 24.24% 26.92% -92.82% 77.45% 46.76% 73.75% - Horiz. % 51.25% 41.25% 32.50% 452.50% 255.00% 173.75% 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 26.53 16.95 12.59 66.04 48.96 27.42 14.14 51.95% QoQ % 56.52% 34.63% -80.94% 34.89% 78.56% 93.92% - Horiz. % 187.62% 119.87% 89.04% 467.04% 346.25% 193.92% 100.00%
EPS 0.98 0.72 0.57 7.97 4.62 2.42 1.38 -20.35% QoQ % 36.11% 26.32% -92.85% 72.51% 90.91% 75.36% - Horiz. % 71.01% 52.17% 41.30% 577.54% 334.78% 175.36% 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 26.53 16.95 12.59 66.04 48.96 27.42 14.14 51.95% QoQ % 56.52% 34.63% -80.94% 34.89% 78.56% 93.92% - Horiz. % 187.62% 119.87% 89.04% 467.04% 346.25% 193.92% 100.00%
EPS 0.98 0.72 0.57 7.97 4.62 2.42 1.38 -20.35% QoQ % 36.11% 26.32% -92.85% 72.51% 90.91% 75.36% - Horiz. % 71.01% 52.17% 41.30% 577.54% 334.78% 175.36% 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 10.37 16.41 21.29 4.12 4.94 8.82 8.42 14.85% QoQ % -36.81% -22.92% 416.75% -16.60% -43.99% 4.75% - Horiz. % 123.16% 194.89% 252.85% 48.93% 58.67% 104.75% 100.00%
P/EPS 280.89 384.58 472.10 34.12 52.43 100.01 86.48 118.85% QoQ % -26.96% -18.54% 1,283.65% -34.92% -47.58% 15.65% - Horiz. % 324.80% 444.70% 545.91% 39.45% 60.63% 115.65% 100.00%
EY 0.36 0.26 0.21 2.93 1.91 1.00 1.16 -54.06% QoQ % 38.46% 23.81% -92.83% 53.40% 91.00% -13.79% - Horiz. % 31.03% 22.41% 18.10% 252.59% 164.66% 86.21% 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 10.37 15.93 23.44 3.98 5.21 9.59 13.79 -17.26% QoQ % -34.90% -32.04% 488.94% -23.61% -45.67% -30.46% - Horiz. % 75.20% 115.52% 169.98% 28.86% 37.78% 69.54% 100.00%
P/EPS 280.89 373.51 519.66 32.99 55.24 108.68 141.72 57.59% QoQ % -24.80% -28.12% 1,475.20% -40.28% -49.17% -23.31% - Horiz. % 198.20% 263.55% 366.68% 23.28% 38.98% 76.69% 100.00%
EY 0.36 0.27 0.19 3.03 1.81 0.92 0.71 -36.34% QoQ % 33.33% 42.11% -93.73% 67.40% 96.74% 29.58% - Horiz. % 50.70% 38.03% 26.76% 426.76% 254.93% 129.58% 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_Q2 2020(Report).pdf 
