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 - 528,999
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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers