[YNHPROP] QoQ TTM Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 341,499 337,924 330,016 358,173 362,723 376,746 380,999 -7.02% QoQ % 1.06% 2.40% -7.86% -1.25% -3.72% -1.12% - Horiz. % 89.63% 88.69% 86.62% 94.01% 95.20% 98.88% 100.00%
PBT 54,667 31,006 32,913 29,558 26,062 49,808 43,134 17.06% QoQ % 76.31% -5.79% 11.35% 13.41% -47.68% 15.47% - Horiz. % 126.74% 71.88% 76.30% 68.53% 60.42% 115.47% 100.00%
Tax -12,495 -6,167 -12,797 -11,861 -10,454 -18,225 -13,391 -4.50% QoQ % -102.61% 51.81% -7.89% -13.46% 42.64% -36.10% - Horiz. % 93.31% 46.05% 95.56% 88.57% 78.07% 136.10% 100.00%
NP 42,172 24,839 20,116 17,697 15,608 31,583 29,743 26.13% QoQ % 69.78% 23.48% 13.67% 13.38% -50.58% 6.19% - Horiz. % 141.79% 83.51% 67.63% 59.50% 52.48% 106.19% 100.00%
NP to SH 42,172 24,839 20,116 17,697 15,608 31,583 29,743 26.13% QoQ % 69.78% 23.48% 13.67% 13.38% -50.58% 6.19% - Horiz. % 141.79% 83.51% 67.63% 59.50% 52.48% 106.19% 100.00%
Tax Rate 22.86 % 19.89 % 38.88 % 40.13 % 40.11 % 36.59 % 31.05 % -18.42% QoQ % 14.93% -48.84% -3.11% 0.05% 9.62% 17.84% - Horiz. % 73.62% 64.06% 125.22% 129.24% 129.18% 117.84% 100.00%
Total Cost 299,327 313,085 309,900 340,476 347,115 345,163 351,256 -10.09% QoQ % -4.39% 1.03% -8.98% -1.91% 0.57% -1.73% - Horiz. % 85.22% 89.13% 88.23% 96.93% 98.82% 98.27% 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 0 0 105 105 105 105 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % 0.53 % 0.60 % 0.68 % 0.33 % - % - QoQ % 0.00% 0.00% -11.67% -11.76% 106.06% 0.00% - Horiz. % 0.00% 0.00% 160.61% 181.82% 206.06% 100.00% -
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 12.35 % 7.35 % 6.10 % 4.94 % 4.30 % 8.38 % 7.81 % 35.62% QoQ % 68.03% 20.49% 23.48% 14.88% -48.69% 7.30% - Horiz. % 158.13% 94.11% 78.10% 63.25% 55.06% 107.30% 100.00%
ROE 3.62 % 2.08 % 2.19 % 1.93 % 1.72 % 3.37 % 3.14 % 9.92% QoQ % 74.04% -5.02% 13.47% 12.21% -48.96% 7.32% - Horiz. % 115.29% 66.24% 69.75% 61.46% 54.78% 107.32% 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 64.56 63.88 62.38 67.71 68.57 71.22 72.02 -7.01% QoQ % 1.06% 2.40% -7.87% -1.25% -3.72% -1.11% - Horiz. % 89.64% 88.70% 86.61% 94.02% 95.21% 98.89% 100.00%
EPS 7.97 4.70 3.80 3.35 2.95 5.97 5.62 26.15% QoQ % 69.57% 23.68% 13.43% 13.56% -50.59% 6.23% - Horiz. % 141.81% 83.63% 67.62% 59.61% 52.49% 106.23% 100.00%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
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 64.56 63.88 62.38 67.71 68.57 71.22 72.02 -7.01% QoQ % 1.06% 2.40% -7.87% -1.25% -3.72% -1.11% - Horiz. % 89.64% 88.70% 86.61% 94.02% 95.21% 98.89% 100.00%
EPS 7.97 4.70 3.80 3.35 2.95 5.97 5.62 26.15% QoQ % 69.57% 23.68% 13.43% 13.56% -50.59% 6.23% - Horiz. % 141.81% 83.63% 67.62% 59.61% 52.49% 106.23% 100.00%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
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 4.21 3.79 3.88 1.76 1.90 1.95 1.80 75.93% QoQ % 11.08% -2.32% 120.45% -7.37% -2.56% 8.33% - Horiz. % 233.89% 210.56% 215.56% 97.78% 105.56% 108.33% 100.00%
P/EPS 34.12 51.54 63.64 35.57 44.06 23.28 23.12 29.53% QoQ % -33.80% -19.01% 78.91% -19.27% 89.26% 0.69% - Horiz. % 147.58% 222.92% 275.26% 153.85% 190.57% 100.69% 100.00%
EY 2.93 1.94 1.57 2.81 2.27 4.30 4.33 -22.87% QoQ % 51.03% 23.57% -44.13% 23.79% -47.21% -0.69% - Horiz. % 67.67% 44.80% 36.26% 64.90% 52.42% 99.31% 100.00%
DY 0.00 0.00 0.01 0.02 0.02 0.01 0.00 - QoQ % 0.00% 0.00% -50.00% 0.00% 100.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 200.00% 200.00% 100.00% -
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 4.07 3.99 4.22 2.88 1.76 1.88 1.97 62.00% QoQ % 2.01% -5.45% 46.53% 63.64% -6.38% -4.57% - Horiz. % 206.60% 202.54% 214.21% 146.19% 89.34% 95.43% 100.00%
P/EPS 32.99 54.31 69.16 58.29 41.01 22.44 25.26 19.42% QoQ % -39.26% -21.47% 18.65% 42.14% 82.75% -11.16% - Horiz. % 130.60% 215.00% 273.79% 230.76% 162.35% 88.84% 100.00%
EY 3.03 1.84 1.45 1.72 2.44 4.46 3.96 -16.30% QoQ % 64.67% 26.90% -15.70% -29.51% -45.29% 12.63% - Horiz. % 76.52% 46.46% 36.62% 43.43% 61.62% 112.63% 100.00%
DY 0.00 0.00 0.01 0.01 0.02 0.01 0.00 - QoQ % 0.00% 0.00% 0.00% -50.00% 100.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 200.00% 100.00% -
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 
