[YXPM] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 78,845 68,100 90,372 60,725 0 0 0 - QoQ % 15.78% -24.64% 48.82% 0.00% 0.00% 0.00% - Horiz. % 129.84% 112.14% 148.82% 100.00% - - -
PBT 4,043 2,791 2,387 3,998 0 0 0 - QoQ % 44.86% 16.93% -40.30% 0.00% 0.00% 0.00% - Horiz. % 101.13% 69.81% 59.70% 100.00% - - -
Tax -1,098 -708 -1,052 -960 0 0 0 - QoQ % -55.08% 32.70% -9.58% 0.00% 0.00% 0.00% - Horiz. % 114.37% 73.75% 109.58% 100.00% - - -
NP 2,945 2,083 1,335 3,038 0 0 0 - QoQ % 41.38% 56.03% -56.06% 0.00% 0.00% 0.00% - Horiz. % 96.94% 68.56% 43.94% 100.00% - - -
NP to SH 2,945 2,083 1,335 3,038 0 0 0 - QoQ % 41.38% 56.03% -56.06% 0.00% 0.00% 0.00% - Horiz. % 96.94% 68.56% 43.94% 100.00% - - -
Tax Rate 27.16 % 25.37 % 44.07 % 24.01 % - % - % - % - QoQ % 7.06% -42.43% 83.55% 0.00% 0.00% 0.00% - Horiz. % 113.12% 105.66% 183.55% 100.00% - - -
Total Cost 75,900 66,017 89,037 57,687 0 0 0 - QoQ % 14.97% -25.85% 54.35% 0.00% 0.00% 0.00% - Horiz. % 131.57% 114.44% 154.35% 100.00% - - -
Net Worth 100,480 96,758 93,037 62,520 - - - - QoQ % 3.85% 4.00% 48.81% 0.00% 0.00% 0.00% - Horiz. % 160.72% 154.76% 148.81% 100.00% - - -
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 100,480 96,758 93,037 62,520 - - - - QoQ % 3.85% 4.00% 48.81% 0.00% 0.00% 0.00% - Horiz. % 160.72% 154.76% 148.81% 100.00% - - -
NOSH 372,150 372,150 372,150 260,502 - - - - QoQ % 0.00% 0.00% 42.86% 0.00% 0.00% 0.00% - Horiz. % 142.86% 142.86% 142.86% 100.00% - - -
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.74 % 3.06 % 1.48 % 5.00 % - % - % - % - QoQ % 22.22% 106.76% -70.40% 0.00% 0.00% 0.00% - Horiz. % 74.80% 61.20% 29.60% 100.00% - - -
ROE 2.93 % 2.15 % 1.43 % 4.86 % - % - % - % - QoQ % 36.28% 50.35% -70.58% 0.00% 0.00% 0.00% - Horiz. % 60.29% 44.24% 29.42% 100.00% - - -
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.19 18.30 24.28 23.31 - - - - QoQ % 15.79% -24.63% 4.16% 0.00% 0.00% 0.00% - Horiz. % 90.91% 78.51% 104.16% 100.00% - - -
EPS 0.79 0.56 0.36 1.17 0.00 0.00 0.00 - QoQ % 41.07% 55.56% -69.23% 0.00% 0.00% 0.00% - Horiz. % 67.52% 47.86% 30.77% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2700 0.2600 0.2500 0.2400 0.2300 - - - QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 0.00% - Horiz. % 117.39% 113.04% 108.70% 104.35% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 372,150 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.19 18.30 24.28 16.32 - - - - QoQ % 15.79% -24.63% 48.77% 0.00% 0.00% 0.00% - Horiz. % 129.84% 112.13% 148.77% 100.00% - - -
EPS 0.79 0.56 0.36 0.82 0.00 0.00 0.00 - QoQ % 41.07% 55.56% -56.10% 0.00% 0.00% 0.00% - Horiz. % 96.34% 68.29% 43.90% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2700 0.2600 0.2500 0.1680 0.2300 - - - QoQ % 3.85% 4.00% 48.81% -26.96% 0.00% 0.00% - Horiz. % 117.39% 113.04% 108.70% 73.04% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 - - - - -
Price 0.2250 0.1900 0.2400 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.06 1.04 0.99 0.00 0.00 0.00 0.00 - QoQ % 1.92% 5.05% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.07% 105.05% 100.00% - - - -
P/EPS 28.43 33.95 66.90 0.00 0.00 0.00 0.00 - QoQ % -16.26% -49.25% 0.00% 0.00% 0.00% 0.00% - Horiz. % 42.50% 50.75% 100.00% - - - -
EY 3.52 2.95 1.49 0.00 0.00 0.00 0.00 - QoQ % 19.32% 97.99% 0.00% 0.00% 0.00% 0.00% - Horiz. % 236.24% 197.99% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.83 0.73 0.96 0.00 0.00 0.00 0.00 - QoQ % 13.70% -23.96% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.46% 76.04% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 23/11/22 23/08/22 - - - - -
Price 0.2650 0.1900 0.1950 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.25 1.04 0.80 0.00 0.00 0.00 0.00 - QoQ % 20.19% 30.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 156.25% 130.00% 100.00% - - - -
P/EPS 33.49 33.95 54.36 0.00 0.00 0.00 0.00 - QoQ % -1.35% -37.55% 0.00% 0.00% 0.00% 0.00% - Horiz. % 61.61% 62.45% 100.00% - - - -
EY 2.99 2.95 1.84 0.00 0.00 0.00 0.00 - QoQ % 1.36% 60.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 162.50% 160.33% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.98 0.73 0.78 0.00 0.00 0.00 0.00 - QoQ % 34.25% -6.41% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.64% 93.59% 100.00% - - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
YXPM QtrReport FY22Q1-Bursa.pdf 
