[YENHER] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -0.78%
YoY- 3.2%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
Revenue 291,306 344,429 315,766 125,977 32.20%
PBT 26,612 28,179 27,584 14,524 22.34%
Tax -6,295 -6,558 -6,630 -3,592 20.54%
NP 20,317 21,621 20,954 10,932 22.92%
-
NP to SH 20,317 21,621 20,950 10,932 22.92%
-
Tax Rate 23.65% 23.27% 24.04% 24.73% -
Total Cost 270,989 322,808 294,812 115,045 33.01%
-
Net Worth 240,870 221,130 200,489 128,879 23.15%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
Div 13,500 13,500 8,852 10,789 7.75%
Div Payout % 66.45% 62.44% 42.26% 98.69% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
Net Worth 240,870 221,130 200,489 128,879 23.15%
NOSH 300,000 300,000 300,000 235,569 8.38%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
NP Margin 6.97% 6.28% 6.64% 8.68% -
ROE 8.43% 9.78% 10.45% 8.48% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
RPS 97.10 114.81 105.26 53.48 21.97%
EPS 6.77 7.21 6.98 4.64 13.40%
DPS 4.50 4.50 2.95 4.58 -0.58%
NAPS 0.8029 0.7371 0.6683 0.5471 13.62%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
RPS 97.27 115.01 105.44 42.07 32.19%
EPS 6.78 7.22 7.00 3.65 22.90%
DPS 4.51 4.51 2.96 3.60 7.79%
NAPS 0.8043 0.7384 0.6695 0.4304 23.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
Date 28/06/24 30/06/23 30/06/22 - -
Price 0.955 0.92 0.80 0.00 -
P/RPS 0.98 0.80 0.76 0.00 -
P/EPS 14.10 12.77 11.46 0.00 -
EY 7.09 7.83 8.73 0.00 -
DY 4.71 4.89 3.69 0.00 -
P/NAPS 1.19 1.25 1.20 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 CAGR
Date 23/08/24 30/08/23 19/08/22 - -
Price 0.90 0.88 0.80 0.00 -
P/RPS 0.93 0.77 0.76 0.00 -
P/EPS 13.29 12.21 11.46 0.00 -
EY 7.52 8.19 8.73 0.00 -
DY 5.00 5.11 3.69 0.00 -
P/NAPS 1.12 1.19 1.20 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