Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -29.63%    YoY -     -36.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 369,722 328,936 313,330 178,036 306,495 346,546 294,180 16.38%
  QoQ % 12.40% 4.98% 75.99% -41.91% -11.56% 17.80% -
  Horiz. % 125.68% 111.81% 106.51% 60.52% 104.19% 117.80% 100.00%
PBT 52,365 47,316 44,932 16,236 25,058 24,441 28,598 49.40%
  QoQ % 10.67% 5.31% 176.74% -35.21% 2.52% -14.53% -
  Horiz. % 183.11% 165.45% 157.12% 56.77% 87.62% 85.47% 100.00%
Tax -14,363 -12,984 -13,522 -3,164 -6,483 -12,285 -13,370 4.87%
  QoQ % -10.62% 3.98% -327.37% 51.20% 47.23% 8.11% -
  Horiz. % 107.43% 97.11% 101.14% 23.66% 48.49% 91.89% 100.00%
NP 38,002 34,332 31,410 13,072 18,575 12,156 15,228 83.47%
  QoQ % 10.69% 9.30% 140.28% -29.63% 52.81% -20.17% -
  Horiz. % 249.55% 225.45% 206.26% 85.84% 121.98% 79.83% 100.00%
NP to SH 38,002 34,332 31,410 13,072 18,575 12,156 15,228 83.47%
  QoQ % 10.69% 9.30% 140.28% -29.63% 52.81% -20.17% -
  Horiz. % 249.55% 225.45% 206.26% 85.84% 121.98% 79.83% 100.00%
Tax Rate 27.43 % 27.44 % 30.09 % 19.49 % 25.87 % 50.26 % 46.75 % -29.80%
  QoQ % -0.04% -8.81% 54.39% -24.66% -48.53% 7.51% -
  Horiz. % 58.67% 58.70% 64.36% 41.69% 55.34% 107.51% 100.00%
Total Cost 331,720 294,604 281,920 164,964 287,920 334,390 278,952 12.18%
  QoQ % 12.60% 4.50% 70.90% -42.70% -13.90% 19.87% -
  Horiz. % 118.92% 105.61% 101.06% 59.14% 103.21% 119.87% 100.00%
Net Worth 903,581 776,562 830,881 798,844 799,268 797,737 793,973 8.96%
  QoQ % 16.36% -6.54% 4.01% -0.05% 0.19% 0.47% -
  Horiz. % 113.81% 97.81% 104.65% 100.61% 100.67% 100.47% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 903,581 776,562 830,881 798,844 799,268 797,737 793,973 8.96%
  QoQ % 16.36% -6.54% 4.01% -0.05% 0.19% 0.47% -
  Horiz. % 113.81% 97.81% 104.65% 100.61% 100.67% 100.47% 100.00%
NOSH 525,338 459,504 413,373 403,456 403,670 407,008 407,165 18.42%
  QoQ % 14.33% 11.16% 2.46% -0.05% -0.82% -0.04% -
  Horiz. % 129.02% 112.85% 101.52% 99.09% 99.14% 99.96% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.28 % 10.44 % 10.02 % 7.34 % 6.06 % 3.51 % 5.18 % 57.59%
  QoQ % -1.53% 4.19% 36.51% 21.12% 72.65% -32.24% -
  Horiz. % 198.46% 201.54% 193.44% 141.70% 116.99% 67.76% 100.00%
ROE 4.21 % 4.42 % 3.78 % 1.64 % 2.32 % 1.52 % 1.92 % 68.38%
  QoQ % -4.75% 16.93% 130.49% -29.31% 52.63% -20.83% -
  Horiz. % 219.27% 230.21% 196.88% 85.42% 120.83% 79.17% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 70.38 71.58 75.80 44.13 75.93 85.14 72.25 -1.73%
  QoQ % -1.68% -5.57% 71.77% -41.88% -10.82% 17.84% -
  Horiz. % 97.41% 99.07% 104.91% 61.08% 105.09% 117.84% 100.00%
EPS 7.52 8.09 7.70 3.24 4.60 2.99 3.74 58.97%
  QoQ % -7.05% 5.06% 137.65% -29.57% 53.85% -20.05% -
  Horiz. % 201.07% 216.31% 205.88% 86.63% 122.99% 79.95% 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 1.7200 1.6900 2.0100 1.9800 1.9800 1.9600 1.9500 -7.99%
  QoQ % 1.78% -15.92% 1.52% 0.00% 1.02% 0.51% -
  Horiz. % 88.21% 86.67% 103.08% 101.54% 101.54% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.89 62.18 59.23 33.66 57.94 65.51 55.61 16.38%
  QoQ % 12.40% 4.98% 75.97% -41.91% -11.56% 17.80% -
  Horiz. % 125.68% 111.81% 106.51% 60.53% 104.19% 117.80% 100.00%
EPS 7.18 6.49 5.94 2.47 3.51 2.30 2.88 83.35%
  QoQ % 10.63% 9.26% 140.49% -29.63% 52.61% -20.14% -
  Horiz. % 249.31% 225.35% 206.25% 85.76% 121.88% 79.86% 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 1.7081 1.4680 1.5707 1.5101 1.5109 1.5080 1.5009 8.96%
  QoQ % 16.36% -6.54% 4.01% -0.05% 0.19% 0.47% -
  Horiz. % 113.81% 97.81% 104.65% 100.61% 100.67% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.5000 1.6200 1.8800 1.9400 1.8200 1.8400 1.9000 -
P/RPS 2.13 2.26 2.48 4.40 2.40 2.16 2.63 -13.06%
  QoQ % -5.75% -8.87% -43.64% 83.33% 11.11% -17.87% -
  Horiz. % 80.99% 85.93% 94.30% 167.30% 91.25% 82.13% 100.00%
P/EPS 20.74 21.68 24.74 59.88 39.55 61.61 50.80 -44.82%
  QoQ % -4.34% -12.37% -58.68% 51.40% -35.81% 21.28% -
  Horiz. % 40.83% 42.68% 48.70% 117.87% 77.85% 121.28% 100.00%
EY 4.82 4.61 4.04 1.67 2.53 1.62 1.97 81.08%
  QoQ % 4.56% 14.11% 141.92% -33.99% 56.17% -17.77% -
  Horiz. % 244.67% 234.01% 205.08% 84.77% 128.43% 82.23% 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 0.87 0.96 0.94 0.98 0.92 0.94 0.97 -6.97%
  QoQ % -9.37% 2.13% -4.08% 6.52% -2.13% -3.09% -
  Horiz. % 89.69% 98.97% 96.91% 101.03% 94.85% 96.91% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.5000 1.5300 1.9200 1.8800 1.9500 1.9000 1.6900 -
P/RPS 2.13 2.14 2.53 4.26 2.57 2.23 2.34 -6.05%
  QoQ % -0.47% -15.42% -40.61% 65.76% 15.25% -4.70% -
  Horiz. % 91.03% 91.45% 108.12% 182.05% 109.83% 95.30% 100.00%
P/EPS 20.74 20.48 25.27 58.02 42.38 63.62 45.19 -40.36%
  QoQ % 1.27% -18.96% -56.45% 36.90% -33.39% 40.78% -
  Horiz. % 45.90% 45.32% 55.92% 128.39% 93.78% 140.78% 100.00%
EY 4.82 4.88 3.96 1.72 2.36 1.57 2.21 67.78%
  QoQ % -1.23% 23.23% 130.23% -27.12% 50.32% -28.96% -
  Horiz. % 218.10% 220.81% 179.19% 77.83% 106.79% 71.04% 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 0.87 0.91 0.96 0.95 0.98 0.97 0.87 -
  QoQ % -4.40% -5.21% 1.05% -3.06% 1.03% 11.49% -
  Horiz. % 100.00% 104.60% 110.34% 109.20% 112.64% 111.49% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Hartalega delivers record net profit in Q3 from higher sales volume gloveharicut
PARTNERS & BROKERS