[YNHPROP] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 50,677 23,054 66,588 90,336 106,088 70,279 74,796 -22.80% QoQ % 119.82% -65.38% -26.29% -14.85% 50.95% -6.04% - Horiz. % 67.75% 30.82% 89.03% 120.78% 141.84% 93.96% 100.00%
PBT 2,210 2,473 4,183 24,870 11,890 7,349 10,558 -64.65% QoQ % -10.63% -40.88% -83.18% 109.17% 61.79% -30.39% - Horiz. % 20.93% 23.42% 39.62% 235.56% 112.62% 69.61% 100.00%
Tax -855 -1,652 -1,180 -7,117 -272 -1,827 -3,279 -59.09% QoQ % 48.24% -40.00% 83.42% -2,516.54% 85.11% 44.28% - Horiz. % 26.08% 50.38% 35.99% 217.05% 8.30% 55.72% 100.00%
NP 1,355 821 3,003 17,753 11,618 5,522 7,279 -67.30% QoQ % 65.04% -72.66% -83.08% 52.81% 110.39% -24.14% - Horiz. % 18.62% 11.28% 41.26% 243.89% 159.61% 75.86% 100.00%
NP to SH 1,355 821 3,003 17,753 11,618 5,522 7,279 -67.30% QoQ % 65.04% -72.66% -83.08% 52.81% 110.39% -24.14% - Horiz. % 18.62% 11.28% 41.26% 243.89% 159.61% 75.86% 100.00%
Tax Rate 38.69 % 66.80 % 28.21 % 28.62 % 2.29 % 24.86 % 31.06 % 15.72% QoQ % -42.08% 136.80% -1.43% 1,149.78% -90.79% -19.96% - Horiz. % 124.57% 215.07% 90.82% 92.14% 7.37% 80.04% 100.00%
Total Cost 49,322 22,233 63,585 72,583 94,470 64,757 67,517 -18.84% QoQ % 121.84% -65.03% -12.40% -23.17% 45.88% -4.09% - Horiz. % 73.05% 32.93% 94.18% 107.50% 139.92% 95.91% 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 2.67 % 3.56 % 4.51 % 19.65 % 10.95 % 7.86 % 9.73 % -57.67% QoQ % -25.00% -21.06% -77.05% 79.45% 39.31% -19.22% - Horiz. % 27.44% 36.59% 46.35% 201.95% 112.54% 80.78% 100.00%
ROE 0.11 % 0.07 % 0.26 % 1.53 % 0.97 % 0.60 % 0.80 % -73.26% QoQ % 57.14% -73.08% -83.01% 57.73% 61.67% -25.00% - Horiz. % 13.75% 8.75% 32.50% 191.25% 121.25% 75.00% 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 9.58 4.36 12.59 17.08 20.05 13.29 14.14 -22.81% QoQ % 119.72% -65.37% -26.29% -14.81% 50.87% -6.01% - Horiz. % 67.75% 30.83% 89.04% 120.79% 141.80% 93.99% 100.00%
EPS 0.26 0.16 0.57 3.36 2.20 1.04 1.38 -67.04% QoQ % 62.50% -71.93% -83.04% 52.73% 111.54% -24.64% - Horiz. % 18.84% 11.59% 41.30% 243.48% 159.42% 75.36% 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 9.58 4.36 12.59 17.08 20.05 13.29 14.14 -22.81% QoQ % 119.72% -65.37% -26.29% -14.81% 50.87% -6.01% - Horiz. % 67.75% 30.83% 89.04% 120.79% 141.80% 93.99% 100.00%
EPS 0.26 0.16 0.57 3.36 2.20 1.04 1.38 -67.04% QoQ % 62.50% -71.93% -83.04% 52.73% 111.54% -24.64% - Horiz. % 18.84% 11.59% 41.30% 243.48% 159.42% 75.36% 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 28.71 63.79 21.29 15.93 12.07 18.22 8.42 126.04% QoQ % -54.99% 199.62% 33.65% 31.98% -33.75% 116.39% - Horiz. % 340.97% 757.60% 252.85% 189.19% 143.35% 216.39% 100.00%
P/EPS 1,073.62 1,791.25 472.10 81.05 110.19 231.83 86.48 433.70% QoQ % -40.06% 279.42% 482.48% -26.45% -52.47% 168.07% - Horiz. % 1,241.47% 2,071.29% 545.91% 93.72% 127.42% 268.07% 100.00%
EY 0.09 0.06 0.21 1.23 0.91 0.43 1.16 -81.72% QoQ % 50.00% -71.43% -82.93% 35.16% 111.63% -62.93% - Horiz. % 7.76% 5.17% 18.10% 106.03% 78.45% 37.07% 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 28.71 61.95 23.44 15.40 12.72 19.80 13.79 62.83% QoQ % -53.66% 164.29% 52.21% 21.07% -35.76% 43.58% - Horiz. % 208.19% 449.24% 169.98% 111.68% 92.24% 143.58% 100.00%
P/EPS 1,073.62 1,739.71 519.66 78.37 116.11 251.95 141.72 284.31% QoQ % -38.29% 234.78% 563.09% -32.50% -53.92% 77.78% - Horiz. % 757.56% 1,227.57% 366.68% 55.30% 81.93% 177.78% 100.00%
EY 0.09 0.06 0.19 1.28 0.86 0.40 0.71 -74.67% QoQ % 50.00% -68.42% -85.16% 48.84% 115.00% -43.66% - Horiz. % 12.68% 8.45% 26.76% 180.28% 121.13% 56.34% 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 
