Highlights

[YNHPROP] QoQ TTM 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 -     -12.41%    YoY -     65.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 269,216 230,655 286,066 333,291 341,499 337,924 330,016 -12.64%
  QoQ % 16.72% -19.37% -14.17% -2.40% 1.06% 2.40% -
  Horiz. % 81.58% 69.89% 86.68% 100.99% 103.48% 102.40% 100.00%
PBT 16,387 33,736 43,416 48,292 54,667 31,006 32,913 -37.05%
  QoQ % -51.43% -22.30% -10.10% -11.66% 76.31% -5.79% -
  Horiz. % 49.79% 102.50% 131.91% 146.73% 166.10% 94.21% 100.00%
Tax -9,254 -10,804 -10,221 -10,396 -12,495 -6,167 -12,797 -19.36%
  QoQ % 14.35% -5.70% 1.68% 16.80% -102.61% 51.81% -
  Horiz. % 72.31% 84.43% 79.87% 81.24% 97.64% 48.19% 100.00%
NP 7,133 22,932 33,195 37,896 42,172 24,839 20,116 -49.74%
  QoQ % -68.89% -30.92% -12.41% -10.14% 69.78% 23.48% -
  Horiz. % 35.46% 114.00% 165.02% 188.39% 209.64% 123.48% 100.00%
NP to SH 7,133 22,932 33,195 37,896 42,172 24,839 20,116 -49.74%
  QoQ % -68.89% -30.92% -12.41% -10.14% 69.78% 23.48% -
  Horiz. % 35.46% 114.00% 165.02% 188.39% 209.64% 123.48% 100.00%
Tax Rate 56.47 % 32.03 % 23.54 % 21.53 % 22.86 % 19.89 % 38.88 % 28.11%
  QoQ % 76.30% 36.07% 9.34% -5.82% 14.93% -48.84% -
  Horiz. % 145.24% 82.38% 60.55% 55.38% 58.80% 51.16% 100.00%
Total Cost 262,083 207,723 252,871 295,395 299,327 313,085 309,900 -10.53%
  QoQ % 26.17% -17.85% -14.40% -1.31% -4.39% 1.03% -
  Horiz. % 84.57% 67.03% 81.60% 95.32% 96.59% 101.03% 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 0 0 0 0 0 0 105 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 0.53 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 % 9.94 % 11.60 % 11.37 % 12.35 % 7.35 % 6.10 % -42.49%
  QoQ % -73.34% -14.31% 2.02% -7.94% 68.03% 20.49% -
  Horiz. % 43.44% 162.95% 190.16% 186.39% 202.46% 120.49% 100.00%
ROE 0.58 % 1.84 % 2.84 % 3.26 % 3.62 % 2.08 % 2.19 % -58.59%
  QoQ % -68.48% -35.21% -12.88% -9.94% 74.04% -5.02% -
  Horiz. % 26.48% 84.02% 129.68% 148.86% 165.30% 94.98% 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 43.60 54.08 63.00 64.56 63.88 62.38 -12.58%
  QoQ % 16.83% -19.38% -14.16% -2.42% 1.06% 2.40% -
  Horiz. % 81.66% 69.89% 86.69% 100.99% 103.49% 102.40% 100.00%
EPS 1.35 4.33 6.28 7.16 7.97 4.70 3.80 -49.68%
  QoQ % -68.82% -31.05% -12.29% -10.16% 69.57% 23.68% -
  Horiz. % 35.53% 113.95% 165.26% 188.42% 209.74% 123.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 43.64 54.13 63.07 64.62 63.94 62.45 -12.65%
  QoQ % 16.73% -19.38% -14.17% -2.40% 1.06% 2.39% -
  Horiz. % 81.57% 69.88% 86.68% 100.99% 103.47% 102.39% 100.00%
EPS 1.35 4.34 6.28 7.17 7.98 4.70 3.81 -49.77%
  QoQ % -68.89% -30.89% -12.41% -10.15% 69.79% 23.36% -
  Horiz. % 35.43% 113.91% 164.83% 188.19% 209.45% 123.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 6.31 5.14 4.25 4.21 3.79 3.88 24.84%
  QoQ % -14.10% 22.76% 20.94% 0.95% 11.08% -2.32% -
  Horiz. % 139.69% 162.63% 132.47% 109.54% 108.51% 97.68% 100.00%
P/EPS 204.49 63.44 44.30 37.41 34.12 51.54 63.64 116.98%
  QoQ % 222.34% 43.21% 18.42% 9.64% -33.80% -19.01% -
  Horiz. % 321.32% 99.69% 69.61% 58.78% 53.61% 80.99% 100.00%
EY 0.49 1.58 2.26 2.67 2.93 1.94 1.57 -53.83%
  QoQ % -68.99% -30.09% -15.36% -8.87% 51.03% 23.57% -
  Horiz. % 31.21% 100.64% 143.95% 170.06% 186.62% 123.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 6.31 4.99 4.68 4.07 3.99 4.22 19.51%
  QoQ % -12.52% 26.45% 6.62% 14.99% 2.01% -5.45% -
  Horiz. % 130.81% 149.53% 118.25% 110.90% 96.45% 94.55% 100.00%
P/EPS 208.19 63.44 43.03 41.18 32.99 54.31 69.16 107.79%
  QoQ % 228.17% 47.43% 4.49% 24.83% -39.26% -21.47% -
  Horiz. % 301.03% 91.73% 62.22% 59.54% 47.70% 78.53% 100.00%
EY 0.48 1.58 2.32 2.43 3.03 1.84 1.45 -51.99%
  QoQ % -69.62% -31.90% -4.53% -19.80% 64.67% 26.90% -
  Horiz. % 33.10% 108.97% 160.00% 167.59% 208.97% 126.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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