[YENHER] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -7.23%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 356,670 304,352 263,410 256,286 251,956 235,144 202,635 45.93%
PBT 28,862 25,688 27,677 26,798 29,048 26,472 29,658 -1.80%
Tax -6,768 -6,036 -6,840 -6,513 -7,186 -6,720 -7,261 -4.59%
NP 22,094 19,652 20,837 20,285 21,862 19,752 22,397 -0.90%
-
NP to SH 22,094 19,652 20,837 20,276 21,856 19,748 22,397 -0.90%
-
Tax Rate 23.45% 23.50% 24.71% 24.30% 24.74% 25.39% 24.48% -
Total Cost 334,576 284,700 242,573 236,001 230,094 215,392 180,238 51.21%
-
Net Worth 200,489 198,869 193,949 182,155 128,879 133,685 128,729 34.47%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 22,739 23,525 21,578 - - -
Div Payout % - - 109.13% 116.02% 98.73% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 200,489 198,869 193,949 182,155 128,879 133,685 128,729 34.47%
NOSH 300,000 300,000 300,000 300,000 235,569 235,569 235,509 17.56%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.19% 6.46% 7.91% 7.92% 8.68% 8.40% 11.05% -
ROE 11.02% 9.88% 10.74% 11.13% 16.96% 14.77% 17.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 118.89 101.45 87.80 88.32 106.96 99.82 86.04 24.13%
EPS 7.36 6.56 7.85 7.99 9.28 8.40 9.51 -15.74%
DPS 0.00 0.00 7.58 8.11 9.16 0.00 0.00 -
NAPS 0.6683 0.6629 0.6465 0.6277 0.5471 0.5675 0.5466 14.38%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 119.10 101.63 87.96 85.58 84.13 78.52 67.66 45.93%
EPS 7.38 6.56 6.96 6.77 7.30 6.59 7.48 -0.89%
DPS 0.00 0.00 7.59 7.86 7.21 0.00 0.00 -
NAPS 0.6695 0.6641 0.6476 0.6083 0.4304 0.4464 0.4299 34.46%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 - - - -
Price 0.80 0.805 0.80 0.87 0.00 0.00 0.00 -
P/RPS 0.67 0.79 0.91 0.99 0.00 0.00 0.00 -
P/EPS 10.86 12.29 11.52 12.45 0.00 0.00 0.00 -
EY 9.21 8.14 8.68 8.03 0.00 0.00 0.00 -
DY 0.00 0.00 9.48 9.32 0.00 0.00 0.00 -
P/NAPS 1.20 1.21 1.24 1.39 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 23/05/22 23/02/22 23/11/21 23/08/21 12/07/21 - -
Price 0.80 0.85 0.86 0.855 0.925 0.00 0.00 -
P/RPS 0.67 0.84 0.98 0.97 0.86 0.00 0.00 -
P/EPS 10.86 12.98 12.38 12.24 9.97 0.00 0.00 -
EY 9.21 7.71 8.08 8.17 10.03 0.00 0.00 -
DY 0.00 0.00 8.81 9.48 9.90 0.00 0.00 -
P/NAPS 1.20 1.28 1.33 1.36 1.69 0.00 0.00 -

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 & 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