[YNHPROP] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -68.9%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 274,078 288,615 264,861 269,216 230,655 286,066 333,291 -12.21%
PBT 25,466 21,603 15,889 16,387 33,736 43,416 48,292 -34.70%
Tax -12,760 -12,656 -8,931 -9,254 -10,804 -10,221 -10,396 14.62%
NP 12,706 8,947 6,958 7,133 22,932 33,195 37,896 -51.70%
-
NP to SH 12,706 8,947 6,958 7,133 22,932 33,195 37,896 -51.70%
-
Tax Rate 50.11% 58.58% 56.21% 56.47% 32.03% 23.54% 21.53% -
Total Cost 261,372 279,668 257,903 262,083 207,723 252,871 295,395 -7.82%
-
Net Worth 1,221,988 1,227,278 1,220,805 1,231,374 1,248,438 1,169,089 1,163,799 3.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,221,988 1,227,278 1,220,805 1,231,374 1,248,438 1,169,089 1,163,799 3.30%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.64% 3.10% 2.63% 2.65% 9.94% 11.60% 11.37% -
ROE 1.04% 0.73% 0.57% 0.58% 1.84% 2.84% 3.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.81 54.56 50.12 50.94 43.60 54.08 63.00 -12.21%
EPS 2.40 1.69 1.32 1.35 4.33 6.28 7.16 -51.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.32 2.31 2.33 2.36 2.21 2.20 3.30%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.29 77.17 70.82 71.99 61.68 76.49 89.12 -12.21%
EPS 3.40 2.39 1.86 1.91 6.13 8.88 10.13 -51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2675 3.2817 3.2644 3.2926 3.3383 3.1261 3.1119 3.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.65 2.73 2.81 2.76 2.75 2.78 2.68 -
P/RPS 5.11 5.00 5.61 5.42 6.31 5.14 4.25 13.05%
P/EPS 110.33 161.41 213.43 204.49 63.44 44.30 37.41 105.51%
EY 0.91 0.62 0.47 0.49 1.58 2.26 2.67 -51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.22 1.18 1.17 1.26 1.22 -3.85%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 29/09/21 30/06/21 30/03/21 27/11/20 28/08/20 22/06/20 -
Price 2.75 2.62 2.73 2.81 2.75 2.70 2.95 -
P/RPS 5.31 4.80 5.45 5.52 6.31 4.99 4.68 8.77%
P/EPS 114.49 154.91 207.35 208.19 63.44 43.03 41.18 97.59%
EY 0.87 0.65 0.48 0.48 1.58 2.32 2.43 -49.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.18 1.21 1.17 1.22 1.34 -7.60%

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