Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -44.91%    YoY -     60.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 333,728 310,592 261,022 269,528 369,722 328,936 313,330 4.28%
  QoQ % 7.45% 18.99% -3.16% -27.10% 12.40% 4.98% -
  Horiz. % 106.51% 99.13% 83.31% 86.02% 118.00% 104.98% 100.00%
PBT 50,134 33,572 36,112 28,656 52,365 47,316 44,932 7.56%
  QoQ % 49.33% -7.03% 26.02% -45.28% 10.67% 5.31% -
  Horiz. % 111.58% 74.72% 80.37% 63.78% 116.54% 105.31% 100.00%
Tax -17,666 -12,141 -14,076 -7,720 -14,363 -12,984 -13,522 19.45%
  QoQ % -45.50% 13.74% -82.33% 46.25% -10.62% 3.98% -
  Horiz. % 130.65% 89.79% 104.10% 57.09% 106.22% 96.02% 100.00%
NP 32,468 21,430 22,036 20,936 38,002 34,332 31,410 2.23%
  QoQ % 51.50% -2.75% 5.25% -44.91% 10.69% 9.30% -
  Horiz. % 103.37% 68.23% 70.16% 66.65% 120.99% 109.30% 100.00%
NP to SH 32,468 21,430 22,036 20,936 38,002 34,332 31,410 2.23%
  QoQ % 51.50% -2.75% 5.25% -44.91% 10.69% 9.30% -
  Horiz. % 103.37% 68.23% 70.16% 66.65% 120.99% 109.30% 100.00%
Tax Rate 35.24 % 36.17 % 38.98 % 26.94 % 27.43 % 27.44 % 30.09 % 11.08%
  QoQ % -2.57% -7.21% 44.69% -1.79% -0.04% -8.81% -
  Horiz. % 117.12% 120.21% 129.54% 89.53% 91.16% 91.19% 100.00%
Total Cost 301,260 289,161 238,986 248,592 331,720 294,604 281,920 4.51%
  QoQ % 4.18% 21.00% -3.86% -25.06% 12.60% 4.50% -
  Horiz. % 106.86% 102.57% 84.77% 88.18% 117.66% 104.50% 100.00%
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 830,881 7.77%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.54% -
  Horiz. % 111.91% 110.01% 110.78% 109.51% 108.75% 93.46% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 830,881 7.77%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.54% -
  Horiz. % 111.91% 110.01% 110.78% 109.51% 108.75% 93.46% 100.00%
NOSH 525,338 525,338 528,999 528,999 525,338 459,504 413,373 17.28%
  QoQ % 0.00% -0.69% 0.00% 0.70% 14.33% 11.16% -
  Horiz. % 127.09% 127.09% 127.97% 127.97% 127.09% 111.16% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.73 % 6.90 % 8.44 % 7.77 % 10.28 % 10.44 % 10.02 % -1.93%
  QoQ % 41.01% -18.25% 8.62% -24.42% -1.53% 4.19% -
  Horiz. % 97.11% 68.86% 84.23% 77.54% 102.59% 104.19% 100.00%
ROE 3.49 % 2.34 % 2.39 % 2.30 % 4.21 % 4.42 % 3.78 % -5.17%
  QoQ % 49.15% -2.09% 3.91% -45.37% -4.75% 16.93% -
  Horiz. % 92.33% 61.90% 63.23% 60.85% 111.38% 116.93% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.53 59.12 49.34 50.95 70.38 71.58 75.80 -11.08%
  QoQ % 7.46% 19.82% -3.16% -27.61% -1.68% -5.57% -
  Horiz. % 83.81% 77.99% 65.09% 67.22% 92.85% 94.43% 100.00%
EPS 6.18 4.08 4.16 3.96 7.52 8.09 7.70 -13.60%
  QoQ % 51.47% -1.92% 5.05% -47.34% -7.05% 5.06% -
  Horiz. % 80.26% 52.99% 54.03% 51.43% 97.66% 105.06% 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 1.7700 1.7400 1.7400 1.7200 1.7200 1.6900 2.0100 -8.11%
  QoQ % 1.72% 0.00% 1.16% 0.00% 1.78% -15.92% -
  Horiz. % 88.06% 86.57% 86.57% 85.57% 85.57% 84.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,487
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.15 58.77 49.39 51.00 69.96 62.24 59.29 4.28%
  QoQ % 7.45% 18.99% -3.16% -27.10% 12.40% 4.98% -
  Horiz. % 106.51% 99.12% 83.30% 86.02% 118.00% 104.98% 100.00%
EPS 6.14 4.06 4.17 3.96 7.19 6.50 5.94 2.23%
  QoQ % 51.23% -2.64% 5.30% -44.92% 10.62% 9.43% -
  Horiz. % 103.37% 68.35% 70.20% 66.67% 121.04% 109.43% 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 1.7595 1.7296 1.7417 1.7217 1.7098 1.4694 1.5722 7.77%
  QoQ % 1.73% -0.69% 1.16% 0.70% 16.36% -6.54% -
  Horiz. % 111.91% 110.01% 110.78% 109.51% 108.75% 93.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.4000 1.4800 1.5100 1.5000 1.6200 1.8800 -
P/RPS 2.20 2.37 3.00 2.96 2.13 2.26 2.48 -7.66%
  QoQ % -7.17% -21.00% 1.35% 38.97% -5.75% -8.87% -
  Horiz. % 88.71% 95.56% 120.97% 119.35% 85.89% 91.13% 100.00%
P/EPS 22.65 34.32 35.53 38.15 20.74 21.68 24.74 -5.70%
  QoQ % -34.00% -3.41% -6.87% 83.94% -4.34% -12.37% -
  Horiz. % 91.55% 138.72% 143.61% 154.20% 83.83% 87.63% 100.00%
EY 4.41 2.91 2.81 2.62 4.82 4.61 4.04 6.00%
  QoQ % 51.55% 3.56% 7.25% -45.64% 4.56% 14.11% -
  Horiz. % 109.16% 72.03% 69.55% 64.85% 119.31% 114.11% 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 0.79 0.80 0.85 0.88 0.87 0.96 0.94 -10.92%
  QoQ % -1.25% -5.88% -3.41% 1.15% -9.37% 2.13% -
  Horiz. % 84.04% 85.11% 90.43% 93.62% 92.55% 102.13% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 -
Price 1.4200 1.4000 1.4000 1.5200 1.5000 1.5300 1.9200 -
P/RPS 2.24 2.37 2.84 2.98 2.13 2.14 2.53 -7.78%
  QoQ % -5.49% -16.55% -4.70% 39.91% -0.47% -15.42% -
  Horiz. % 88.54% 93.68% 112.25% 117.79% 84.19% 84.58% 100.00%
P/EPS 22.98 34.32 33.61 38.41 20.74 20.48 25.27 -6.12%
  QoQ % -33.04% 2.11% -12.50% 85.20% 1.27% -18.96% -
  Horiz. % 90.94% 135.81% 133.00% 152.00% 82.07% 81.04% 100.00%
EY 4.35 2.91 2.98 2.60 4.82 4.88 3.96 6.44%
  QoQ % 49.48% -2.35% 14.62% -46.06% -1.23% 23.23% -
  Horiz. % 109.85% 73.48% 75.25% 65.66% 121.72% 123.23% 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 0.80 0.80 0.80 0.88 0.87 0.91 0.96 -11.42%
  QoQ % 0.00% 0.00% -9.09% 1.15% -4.40% -5.21% -
  Horiz. % 83.33% 83.33% 83.33% 91.67% 90.62% 94.79% 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
 
 

205  361  541  1371 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 LKL 0.41+0.035 
 FOCUS-PA 0.020.00 
 DAYA 0.025+0.01 
 UCREST 0.265+0.01 
 DIGI-C45 0.085-0.01 
 PERMAJU 0.20-0.01 
 PA 0.54+0.03 
 TCS 0.59+0.01 
 HLT 0.985+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS