[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 58.59%
YoY- -5.83%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 262,664 193,574 218,082 248,932 269,215 187,092 179,282 28.90%
PBT 35,648 23,928 23,746 14,740 16,388 11,821 13,312 92.49%
Tax -14,893 -9,592 -12,470 -3,428 -9,255 -4,916 -5,664 90.16%
NP 20,755 14,336 11,276 11,312 7,133 6,905 7,648 94.20%
-
NP to SH 20,755 14,336 11,276 11,312 7,133 6,905 7,648 94.20%
-
Tax Rate 41.78% 40.09% 52.51% 23.26% 56.47% 41.59% 42.55% -
Total Cost 241,909 179,238 206,806 237,620 262,082 180,186 171,634 25.63%
-
Net Worth 1,227,278 1,221,988 1,227,278 1,220,805 1,231,374 1,248,438 1,169,089 3.28%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,227,278 1,221,988 1,227,278 1,220,805 1,231,374 1,248,438 1,169,089 3.28%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.90% 7.41% 5.17% 4.54% 2.65% 3.69% 4.27% -
ROE 1.69% 1.17% 0.92% 0.93% 0.58% 0.55% 0.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 49.65 36.59 41.23 47.10 50.94 35.37 33.89 28.90%
EPS -0.63 -3.36 -2.46 7.04 1.35 1.31 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.31 2.32 2.31 2.33 2.36 2.21 3.28%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 49.65 36.59 41.23 47.06 50.89 35.37 33.89 28.90%
EPS -0.63 -3.36 -2.46 2.14 1.35 1.31 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.31 2.32 2.3078 2.3277 2.36 2.21 3.28%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.65 2.65 2.73 2.81 2.76 2.75 2.78 -
P/RPS 5.34 7.24 6.62 5.97 5.42 7.78 8.20 -24.81%
P/EPS 67.54 97.79 128.07 131.28 204.49 210.67 192.29 -50.12%
EY 1.48 1.02 0.78 0.76 0.49 0.47 0.52 100.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 1.18 1.22 1.18 1.17 1.26 -6.43%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 29/09/21 30/06/21 30/03/21 27/11/20 28/08/20 -
Price 2.67 2.75 2.62 2.73 2.81 2.75 2.70 -
P/RPS 5.38 7.52 6.36 5.80 5.52 7.78 7.97 -22.99%
P/EPS 68.05 101.48 122.91 127.54 208.19 210.67 186.75 -48.88%
EY 1.47 0.99 0.81 0.78 0.48 0.47 0.54 94.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.13 1.18 1.21 1.17 1.22 -3.85%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment