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 - 528,999
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.09 58.71 49.34 50.95 69.89 62.18 59.23 4.29%
  QoQ % 7.46% 18.99% -3.16% -27.10% 12.40% 4.98% -
  Horiz. % 106.52% 99.12% 83.30% 86.02% 118.00% 104.98% 100.00%
EPS 6.14 4.05 4.16 3.96 7.18 6.49 5.94 2.23%
  QoQ % 51.60% -2.64% 5.05% -44.85% 10.63% 9.26% -
  Horiz. % 103.37% 68.18% 70.03% 66.67% 120.88% 109.26% 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 1.7577 1.7280 1.7400 1.7200 1.7081 1.4680 1.5707 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%
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.
 


 

248  232  506  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.315+0.005 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers