[YENHER] YoY Cumulative 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- 39.16%
YoY--%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Revenue 247,227 276,535 192,215 0 -
PBT 20,642 21,723 20,099 0 -
Tax -4,582 -5,206 -4,885 0 -
NP 16,060 16,517 15,214 0 -
-
NP to SH 16,060 16,517 15,207 0 -
-
Tax Rate 22.20% 23.97% 24.30% - -
Total Cost 231,167 260,018 177,001 0 -
-
Net Worth 221,729 201,450 182,155 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Div 9,000 4,500 17,643 - -
Div Payout % 56.04% 27.24% 116.02% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Net Worth 221,729 201,450 182,155 0 -
NOSH 300,000 300,000 300,000 0 -
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
NP Margin 6.50% 5.97% 7.92% 0.00% -
ROE 7.24% 8.20% 8.35% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 82.41 92.18 66.24 0.00 -
EPS 5.35 5.51 5.99 0.00 -
DPS 3.00 1.50 6.08 0.00 -
NAPS 0.7391 0.6715 0.6277 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 82.41 92.18 64.07 0.00 -
EPS 5.35 5.51 5.07 0.00 -
DPS 3.00 1.50 5.88 0.00 -
NAPS 0.7391 0.6715 0.6072 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 29/09/23 30/09/22 30/09/21 - -
Price 0.85 0.78 0.87 0.00 -
P/RPS 1.03 0.85 1.31 0.00 -
P/EPS 15.88 14.17 16.60 0.00 -
EY 6.30 7.06 6.02 0.00 -
DY 3.53 1.92 6.99 0.00 -
P/NAPS 1.15 1.16 1.39 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 27/11/23 29/11/22 23/11/21 - -
Price 0.885 0.84 0.855 0.00 -
P/RPS 1.07 0.91 1.29 0.00 -
P/EPS 16.53 15.26 16.32 0.00 -
EY 6.05 6.55 6.13 0.00 -
DY 3.39 1.79 7.11 0.00 -
P/NAPS 1.20 1.25 1.36 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