[YNHPROP] QoQ Annualized Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 362,723 367,949 355,562 317,384 333,728 310,592 261,022 24.45% QoQ % -1.42% 3.48% 12.03% -4.90% 7.45% 18.99% - Horiz. % 138.96% 140.96% 136.22% 121.59% 127.85% 118.99% 100.00%
PBT 26,062 33,138 22,112 28,248 50,134 33,572 36,112 -19.49% QoQ % -21.35% 49.87% -21.72% -43.66% 49.33% -7.03% - Horiz. % 72.17% 91.77% 61.23% 78.22% 138.83% 92.97% 100.00%
Tax -10,454 -12,888 -5,526 -7,488 -17,666 -12,141 -14,076 -17.95% QoQ % 18.89% -133.22% 26.20% 57.61% -45.50% 13.74% - Horiz. % 74.27% 91.56% 39.26% 53.20% 125.50% 86.26% 100.00%
NP 15,608 20,250 16,586 20,760 32,468 21,430 22,036 -20.49% QoQ % -22.93% 22.09% -20.11% -36.06% 51.50% -2.75% - Horiz. % 70.83% 91.90% 75.27% 94.21% 147.34% 97.25% 100.00%
NP to SH 15,608 20,250 16,586 20,760 32,468 21,430 22,036 -20.49% QoQ % -22.93% 22.09% -20.11% -36.06% 51.50% -2.75% - Horiz. % 70.83% 91.90% 75.27% 94.21% 147.34% 97.25% 100.00%
Tax Rate 40.11 % 38.89 % 24.99 % 26.51 % 35.24 % 36.17 % 38.98 % 1.92% QoQ % 3.14% 55.62% -5.73% -24.77% -2.57% -7.21% - Horiz. % 102.90% 99.77% 64.11% 68.01% 90.41% 92.79% 100.00%
Total Cost 347,115 347,698 338,976 296,624 301,260 289,161 238,986 28.17% QoQ % -0.17% 2.57% 14.28% -1.54% 4.18% 21.00% - Horiz. % 145.24% 145.49% 141.84% 124.12% 126.06% 121.00% 100.00%
Net Worth 909,879 936,329 946,909 941,619 929,848 914,088 920,459 -0.77% QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% - Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 909,879 936,329 946,909 941,619 929,848 914,088 920,459 -0.77% QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% - Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
NOSH 528,999 528,999 528,999 528,999 525,338 525,338 528,999 - QoQ % 0.00% 0.00% 0.00% 0.70% 0.00% -0.69% - Horiz. % 100.00% 100.00% 100.00% 100.00% 99.31% 99.31% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.30 % 5.50 % 4.66 % 6.54 % 9.73 % 6.90 % 8.44 % -36.13% QoQ % -21.82% 18.03% -28.75% -32.79% 41.01% -18.25% - Horiz. % 50.95% 65.17% 55.21% 77.49% 115.28% 81.75% 100.00%
ROE 1.72 % 2.16 % 1.75 % 2.20 % 3.49 % 2.34 % 2.39 % -19.64% QoQ % -20.37% 23.43% -20.45% -36.96% 49.15% -2.09% - Horiz. % 71.97% 90.38% 73.22% 92.05% 146.03% 97.91% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.57 69.56 67.21 60.00 63.53 59.12 49.34 24.46% QoQ % -1.42% 3.50% 12.02% -5.56% 7.46% 19.82% - Horiz. % 138.97% 140.98% 136.22% 121.61% 128.76% 119.82% 100.00%
EPS 2.95 3.83 3.14 3.92 6.18 4.08 4.16 -20.43% QoQ % -22.98% 21.97% -19.90% -36.57% 51.47% -1.92% - Horiz. % 70.91% 92.07% 75.48% 94.23% 148.56% 98.08% 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 1.7700 1.7900 1.7800 1.7700 1.7400 1.7400 -0.77% QoQ % -2.82% -1.12% 0.56% 0.56% 1.72% 0.00% - Horiz. % 98.85% 101.72% 102.87% 102.30% 101.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.57 69.56 67.21 60.00 63.09 58.71 49.34 24.46% QoQ % -1.42% 3.50% 12.02% -4.90% 7.46% 18.99% - Horiz. % 138.97% 140.98% 136.22% 121.61% 127.87% 118.99% 100.00%
EPS 2.95 3.83 3.14 3.92 6.14 4.05 4.16 -20.43% QoQ % -22.98% 21.97% -19.90% -36.16% 51.60% -2.64% - Horiz. % 70.91% 92.07% 75.48% 94.23% 147.60% 97.36% 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 1.7700 1.7900 1.7800 1.7577 1.7280 1.7400 -0.77% QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% - Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.3000 1.3900 1.3000 1.4200 1.4000 1.4000 1.4800 -
P/RPS 1.90 2.00 1.93 2.37 2.20 2.37 3.00 -26.19% QoQ % -5.00% 3.63% -18.57% 7.73% -7.17% -21.00% - Horiz. % 63.33% 66.67% 64.33% 79.00% 73.33% 79.00% 100.00%
P/EPS 44.06 36.31 41.46 36.18 22.65 34.32 35.53 15.38% QoQ % 21.34% -12.42% 14.59% 59.74% -34.00% -3.41% - Horiz. % 124.01% 102.20% 116.69% 101.83% 63.75% 96.59% 100.00%
EY 2.27 2.75 2.41 2.76 4.41 2.91 2.81 -13.23% QoQ % -17.45% 14.11% -12.68% -37.41% 51.55% 3.56% - Horiz. % 80.78% 97.86% 85.77% 98.22% 156.94% 103.56% 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 0.76 0.79 0.73 0.80 0.79 0.80 0.85 -7.17% QoQ % -3.80% 8.22% -8.75% 1.27% -1.25% -5.88% - Horiz. % 89.41% 92.94% 85.88% 94.12% 92.94% 94.12% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 30/08/18 31/05/18 26/02/18 23/11/17 29/08/17 -
Price 1.2100 1.3400 1.4200 1.3700 1.4200 1.4000 1.4000 -
P/RPS 1.76 1.93 2.11 2.28 2.24 2.37 2.84 -27.25% QoQ % -8.81% -8.53% -7.46% 1.79% -5.49% -16.55% - Horiz. % 61.97% 67.96% 74.30% 80.28% 78.87% 83.45% 100.00%
P/EPS 41.01 35.00 45.29 34.91 22.98 34.32 33.61 14.14% QoQ % 17.17% -22.72% 29.73% 51.91% -33.04% 2.11% - Horiz. % 122.02% 104.14% 134.75% 103.87% 68.37% 102.11% 100.00%
EY 2.44 2.86 2.21 2.86 4.35 2.91 2.98 -12.45% QoQ % -14.69% 29.41% -22.73% -34.25% 49.48% -2.35% - Horiz. % 81.88% 95.97% 74.16% 95.97% 145.97% 97.65% 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 0.70 0.76 0.79 0.77 0.80 0.80 0.80 -8.50% QoQ % -7.89% -3.80% 2.60% -3.75% 0.00% 0.00% - Horiz. % 87.50% 95.00% 98.75% 96.25% 100.00% 100.00% 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.
Comment
YNH Property Bhd_Q1 2018 (Report).pdf 
