Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     22.09%    YoY -     -5.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 290,150 299,184 362,723 367,949 355,562 317,384 333,728 -8.93%
  QoQ % -3.02% -17.52% -1.42% 3.48% 12.03% -4.90% -
  Horiz. % 86.94% 89.65% 108.69% 110.25% 106.54% 95.10% 100.00%
PBT 35,816 42,232 26,062 33,138 22,112 28,248 50,134 -20.13%
  QoQ % -15.19% 62.04% -21.35% 49.87% -21.72% -43.66% -
  Horiz. % 71.44% 84.24% 51.98% 66.10% 44.11% 56.34% 100.00%
Tax -10,214 -13,116 -10,454 -12,888 -5,526 -7,488 -17,666 -30.67%
  QoQ % 22.13% -25.46% 18.89% -133.22% 26.20% 57.61% -
  Horiz. % 57.82% 74.24% 59.18% 72.95% 31.28% 42.39% 100.00%
NP 25,602 29,116 15,608 20,250 16,586 20,760 32,468 -14.69%
  QoQ % -12.07% 86.55% -22.93% 22.09% -20.11% -36.06% -
  Horiz. % 78.85% 89.68% 48.07% 62.37% 51.08% 63.94% 100.00%
NP to SH 25,602 29,116 15,608 20,250 16,586 20,760 32,468 -14.69%
  QoQ % -12.07% 86.55% -22.93% 22.09% -20.11% -36.06% -
  Horiz. % 78.85% 89.68% 48.07% 62.37% 51.08% 63.94% 100.00%
Tax Rate 28.52 % 31.06 % 40.11 % 38.89 % 24.99 % 26.51 % 35.24 % -13.19%
  QoQ % -8.18% -22.56% 3.14% 55.62% -5.73% -24.77% -
  Horiz. % 80.93% 88.14% 113.82% 110.36% 70.91% 75.23% 100.00%
Total Cost 264,548 270,068 347,115 347,698 338,976 296,624 301,260 -8.32%
  QoQ % -2.04% -22.20% -0.17% 2.57% 14.28% -1.54% -
  Horiz. % 87.81% 89.65% 115.22% 115.41% 112.52% 98.46% 100.00%
Net Worth 920,459 915,169 909,879 936,329 946,909 941,619 929,848 -0.68%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 1.27% -
  Horiz. % 98.99% 98.42% 97.85% 100.70% 101.83% 101.27% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 920,459 915,169 909,879 936,329 946,909 941,619 929,848 -0.68%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 1.27% -
  Horiz. % 98.99% 98.42% 97.85% 100.70% 101.83% 101.27% 100.00%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 525,338 0.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.70% -
  Horiz. % 100.70% 100.70% 100.70% 100.70% 100.70% 100.70% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.82 % 9.73 % 4.30 % 5.50 % 4.66 % 6.54 % 9.73 % -6.35%
  QoQ % -9.35% 126.28% -21.82% 18.03% -28.75% -32.79% -
  Horiz. % 90.65% 100.00% 44.19% 56.53% 47.89% 67.21% 100.00%
ROE 2.78 % 3.18 % 1.72 % 2.16 % 1.75 % 2.20 % 3.49 % -14.11%
  QoQ % -12.58% 84.88% -20.37% 23.43% -20.45% -36.96% -
  Horiz. % 79.66% 91.12% 49.28% 61.89% 50.14% 63.04% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.85 56.56 68.57 69.56 67.21 60.00 63.53 -9.35%
  QoQ % -3.02% -17.51% -1.42% 3.50% 12.02% -5.56% -
  Horiz. % 86.34% 89.03% 107.93% 109.49% 105.79% 94.44% 100.00%
EPS 4.84 5.52 2.95 3.83 3.14 3.92 6.18 -15.07%
  QoQ % -12.32% 87.12% -22.98% 21.97% -19.90% -36.57% -
  Horiz. % 78.32% 89.32% 47.73% 61.97% 50.81% 63.43% 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 1.7300 1.7200 1.7700 1.7900 1.7800 1.7700 -1.14%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 0.56% -
  Horiz. % 98.31% 97.74% 97.18% 100.00% 101.13% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.85 56.56 68.57 69.56 67.21 60.00 63.09 -8.93%
  QoQ % -3.02% -17.51% -1.42% 3.50% 12.02% -4.90% -
  Horiz. % 86.94% 89.65% 108.69% 110.26% 106.53% 95.10% 100.00%
EPS 4.84 5.52 2.95 3.83 3.14 3.92 6.14 -14.70%
  QoQ % -12.32% 87.12% -22.98% 21.97% -19.90% -36.16% -
  Horiz. % 78.83% 89.90% 48.05% 62.38% 51.14% 63.84% 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 1.7300 1.7200 1.7700 1.7900 1.7800 1.7577 -0.67%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 1.27% -
  Horiz. % 98.99% 98.42% 97.86% 100.70% 101.84% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4200 1.1900 1.3000 1.3900 1.3000 1.4200 1.4000 -
P/RPS 4.41 2.10 1.90 2.00 1.93 2.37 2.20 59.18%
  QoQ % 110.00% 10.53% -5.00% 3.63% -18.57% 7.73% -
  Horiz. % 200.45% 95.45% 86.36% 90.91% 87.73% 107.73% 100.00%
P/EPS 50.00 21.62 44.06 36.31 41.46 36.18 22.65 69.78%
  QoQ % 131.27% -50.93% 21.34% -12.42% 14.59% 59.74% -
  Horiz. % 220.75% 95.45% 194.53% 160.31% 183.05% 159.74% 100.00%
EY 2.00 4.63 2.27 2.75 2.41 2.76 4.41 -41.06%
  QoQ % -56.80% 103.96% -17.45% 14.11% -12.68% -37.41% -
  Horiz. % 45.35% 104.99% 51.47% 62.36% 54.65% 62.59% 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 1.39 0.69 0.76 0.79 0.73 0.80 0.79 45.90%
  QoQ % 101.45% -9.21% -3.80% 8.22% -8.75% 1.27% -
  Horiz. % 175.95% 87.34% 96.20% 100.00% 92.41% 101.27% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 28/05/19 28/02/19 22/11/18 30/08/18 31/05/18 26/02/18 -
Price 2.6300 1.9500 1.2100 1.3400 1.4200 1.3700 1.4200 -
P/RPS 4.79 3.45 1.76 1.93 2.11 2.28 2.24 66.21%
  QoQ % 38.84% 96.02% -8.81% -8.53% -7.46% 1.79% -
  Horiz. % 213.84% 154.02% 78.57% 86.16% 94.20% 101.79% 100.00%
P/EPS 54.34 35.43 41.01 35.00 45.29 34.91 22.98 77.77%
  QoQ % 53.37% -13.61% 17.17% -22.72% 29.73% 51.91% -
  Horiz. % 236.47% 154.18% 178.46% 152.31% 197.08% 151.91% 100.00%
EY 1.84 2.82 2.44 2.86 2.21 2.86 4.35 -43.74%
  QoQ % -34.75% 15.57% -14.69% 29.41% -22.73% -34.25% -
  Horiz. % 42.30% 64.83% 56.09% 65.75% 50.80% 65.75% 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 1.51 1.13 0.70 0.76 0.79 0.77 0.80 52.91%
  QoQ % 33.63% 61.43% -7.89% -3.80% 2.60% -3.75% -
  Horiz. % 188.75% 141.25% 87.50% 95.00% 98.75% 96.25% 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.
 


 

227  321  535  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.68+0.04 
 PWRWELL 0.375+0.01 
 DGB 0.065-0.005 
 XOX 0.055+0.005 
 MYEG 1.28+0.05 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.1950.00 
 JAG 0.045+0.005 
 HSI-C7Q 0.205-0.025 
 SANICHI 0.050.00 
Partners & Brokers