Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     9.30%    YoY -     182.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 261,022 269,528 369,722 328,936 313,330 178,036 306,495 -10.16%
  QoQ % -3.16% -27.10% 12.40% 4.98% 75.99% -41.91% -
  Horiz. % 85.16% 87.94% 120.63% 107.32% 102.23% 58.09% 100.00%
PBT 36,112 28,656 52,365 47,316 44,932 16,236 25,058 27.61%
  QoQ % 26.02% -45.28% 10.67% 5.31% 176.74% -35.21% -
  Horiz. % 144.11% 114.36% 208.98% 188.83% 179.31% 64.79% 100.00%
Tax -14,076 -7,720 -14,363 -12,984 -13,522 -3,164 -6,483 67.75%
  QoQ % -82.33% 46.25% -10.62% 3.98% -327.37% 51.20% -
  Horiz. % 217.12% 119.08% 221.55% 200.28% 208.58% 48.80% 100.00%
NP 22,036 20,936 38,002 34,332 31,410 13,072 18,575 12.08%
  QoQ % 5.25% -44.91% 10.69% 9.30% 140.28% -29.63% -
  Horiz. % 118.63% 112.71% 204.59% 184.83% 169.10% 70.37% 100.00%
NP to SH 22,036 20,936 38,002 34,332 31,410 13,072 18,575 12.08%
  QoQ % 5.25% -44.91% 10.69% 9.30% 140.28% -29.63% -
  Horiz. % 118.63% 112.71% 204.59% 184.83% 169.10% 70.37% 100.00%
Tax Rate 38.98 % 26.94 % 27.43 % 27.44 % 30.09 % 19.49 % 25.87 % 31.46%
  QoQ % 44.69% -1.79% -0.04% -8.81% 54.39% -24.66% -
  Horiz. % 150.68% 104.14% 106.03% 106.07% 116.31% 75.34% 100.00%
Total Cost 238,986 248,592 331,720 294,604 281,920 164,964 287,920 -11.69%
  QoQ % -3.86% -25.06% 12.60% 4.50% 70.90% -42.70% -
  Horiz. % 83.00% 86.34% 115.21% 102.32% 97.92% 57.30% 100.00%
Net Worth 920,459 909,879 903,581 776,562 830,881 798,844 799,268 9.88%
  QoQ % 1.16% 0.70% 16.36% -6.54% 4.01% -0.05% -
  Horiz. % 115.16% 113.84% 113.05% 97.16% 103.96% 99.95% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 920,459 909,879 903,581 776,562 830,881 798,844 799,268 9.88%
  QoQ % 1.16% 0.70% 16.36% -6.54% 4.01% -0.05% -
  Horiz. % 115.16% 113.84% 113.05% 97.16% 103.96% 99.95% 100.00%
NOSH 528,999 528,999 525,338 459,504 413,373 403,456 403,670 19.77%
  QoQ % 0.00% 0.70% 14.33% 11.16% 2.46% -0.05% -
  Horiz. % 131.05% 131.05% 130.14% 113.83% 102.40% 99.95% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.44 % 7.77 % 10.28 % 10.44 % 10.02 % 7.34 % 6.06 % 24.74%
  QoQ % 8.62% -24.42% -1.53% 4.19% 36.51% 21.12% -
  Horiz. % 139.27% 128.22% 169.64% 172.28% 165.35% 121.12% 100.00%
ROE 2.39 % 2.30 % 4.21 % 4.42 % 3.78 % 1.64 % 2.32 % 2.00%
  QoQ % 3.91% -45.37% -4.75% 16.93% 130.49% -29.31% -
  Horiz. % 103.02% 99.14% 181.47% 190.52% 162.93% 70.69% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.34 50.95 70.38 71.58 75.80 44.13 75.93 -25.00%
  QoQ % -3.16% -27.61% -1.68% -5.57% 71.77% -41.88% -
  Horiz. % 64.98% 67.10% 92.69% 94.27% 99.83% 58.12% 100.00%
EPS 4.16 3.96 7.52 8.09 7.70 3.24 4.60 -6.49%
  QoQ % 5.05% -47.34% -7.05% 5.06% 137.65% -29.57% -
  Horiz. % 90.43% 86.09% 163.48% 175.87% 167.39% 70.43% 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 1.7400 1.7200 1.7200 1.6900 2.0100 1.9800 1.9800 -8.26%
  QoQ % 1.16% 0.00% 1.78% -15.92% 1.52% 0.00% -
  Horiz. % 87.88% 86.87% 86.87% 85.35% 101.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.34 50.95 69.89 62.18 59.23 33.66 57.94 -10.17%
  QoQ % -3.16% -27.10% 12.40% 4.98% 75.97% -41.91% -
  Horiz. % 85.16% 87.94% 120.62% 107.32% 102.23% 58.09% 100.00%
EPS 4.16 3.96 7.18 6.49 5.94 2.47 3.51 12.00%
  QoQ % 5.05% -44.85% 10.63% 9.26% 140.49% -29.63% -
  Horiz. % 118.52% 112.82% 204.56% 184.90% 169.23% 70.37% 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 1.7400 1.7200 1.7081 1.4680 1.5707 1.5101 1.5109 9.88%
  QoQ % 1.16% 0.70% 16.36% -6.54% 4.01% -0.05% -
  Horiz. % 115.16% 113.84% 113.05% 97.16% 103.96% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.4800 1.5100 1.5000 1.6200 1.8800 1.9400 1.8200 -
P/RPS 3.00 2.96 2.13 2.26 2.48 4.40 2.40 16.06%
  QoQ % 1.35% 38.97% -5.75% -8.87% -43.64% 83.33% -
  Horiz. % 125.00% 123.33% 88.75% 94.17% 103.33% 183.33% 100.00%
P/EPS 35.53 38.15 20.74 21.68 24.74 59.88 39.55 -6.90%
  QoQ % -6.87% 83.94% -4.34% -12.37% -58.68% 51.40% -
  Horiz. % 89.84% 96.46% 52.44% 54.82% 62.55% 151.40% 100.00%
EY 2.81 2.62 4.82 4.61 4.04 1.67 2.53 7.26%
  QoQ % 7.25% -45.64% 4.56% 14.11% 141.92% -33.99% -
  Horiz. % 111.07% 103.56% 190.51% 182.21% 159.68% 66.01% 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 0.85 0.88 0.87 0.96 0.94 0.98 0.92 -5.14%
  QoQ % -3.41% 1.15% -9.37% 2.13% -4.08% 6.52% -
  Horiz. % 92.39% 95.65% 94.57% 104.35% 102.17% 106.52% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 -
Price 1.4000 1.5200 1.5000 1.5300 1.9200 1.8800 1.9500 -
P/RPS 2.84 2.98 2.13 2.14 2.53 4.26 2.57 6.89%
  QoQ % -4.70% 39.91% -0.47% -15.42% -40.61% 65.76% -
  Horiz. % 110.51% 115.95% 82.88% 83.27% 98.44% 165.76% 100.00%
P/EPS 33.61 38.41 20.74 20.48 25.27 58.02 42.38 -14.33%
  QoQ % -12.50% 85.20% 1.27% -18.96% -56.45% 36.90% -
  Horiz. % 79.31% 90.63% 48.94% 48.32% 59.63% 136.90% 100.00%
EY 2.98 2.60 4.82 4.88 3.96 1.72 2.36 16.84%
  QoQ % 14.62% -46.06% -1.23% 23.23% 130.23% -27.12% -
  Horiz. % 126.27% 110.17% 204.24% 206.78% 167.80% 72.88% 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 0.80 0.88 0.87 0.91 0.96 0.95 0.98 -12.66%
  QoQ % -9.09% 1.15% -4.40% -5.21% 1.05% -3.06% -
  Horiz. % 81.63% 89.80% 88.78% 92.86% 97.96% 96.94% 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.
 


 

315  328  539  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.08 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 IMPIANA 0.06-0.005 
 VELESTO 0.315+0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers