Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     63.95%    YoY -     182.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 130,511 67,382 369,722 246,702 156,665 44,509 306,495 -43.43%
  QoQ % 93.69% -81.77% 49.87% 57.47% 251.99% -85.48% -
  Horiz. % 42.58% 21.98% 120.63% 80.49% 51.12% 14.52% 100.00%
PBT 18,056 7,164 52,365 35,487 22,466 4,059 25,058 -19.64%
  QoQ % 152.04% -86.32% 47.56% 57.96% 453.49% -83.80% -
  Horiz. % 72.06% 28.59% 208.98% 141.62% 89.66% 16.20% 100.00%
Tax -7,038 -1,930 -14,363 -9,738 -6,761 -791 -6,483 5.63%
  QoQ % -264.66% 86.56% -47.49% -44.03% -754.74% 87.80% -
  Horiz. % 108.56% 29.77% 221.55% 150.21% 104.29% 12.20% 100.00%
NP 11,018 5,234 38,002 25,749 15,705 3,268 18,575 -29.43%
  QoQ % 110.51% -86.23% 47.59% 63.95% 380.57% -82.41% -
  Horiz. % 59.32% 28.18% 204.59% 138.62% 84.55% 17.59% 100.00%
NP to SH 11,018 5,234 38,002 25,749 15,705 3,268 18,575 -29.43%
  QoQ % 110.51% -86.23% 47.59% 63.95% 380.57% -82.41% -
  Horiz. % 59.32% 28.18% 204.59% 138.62% 84.55% 17.59% 100.00%
Tax Rate 38.98 % 26.94 % 27.43 % 27.44 % 30.09 % 19.49 % 25.87 % 31.46%
  QoQ % 44.69% -1.79% -0.04% -8.81% 54.39% -24.66% -
  Horiz. % 150.68% 104.14% 106.03% 106.07% 116.31% 75.34% 100.00%
Total Cost 119,493 62,148 331,720 220,953 140,960 41,241 287,920 -44.39%
  QoQ % 92.27% -81.26% 50.13% 56.75% 241.80% -85.68% -
  Horiz. % 41.50% 21.59% 115.21% 76.74% 48.96% 14.32% 100.00%
Net Worth 920,459 909,879 903,581 776,562 819,923 798,844 799,268 9.88%
  QoQ % 1.16% 0.70% 16.36% -5.29% 2.64% -0.05% -
  Horiz. % 115.16% 113.84% 113.05% 97.16% 102.58% 99.95% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 920,459 909,879 903,581 776,562 819,923 798,844 799,268 9.88%
  QoQ % 1.16% 0.70% 16.36% -5.29% 2.64% -0.05% -
  Horiz. % 115.16% 113.84% 113.05% 97.16% 102.58% 99.95% 100.00%
NOSH 528,999 528,999 525,338 459,504 407,922 403,456 403,670 19.77%
  QoQ % 0.00% 0.70% 14.33% 12.65% 1.11% -0.05% -
  Horiz. % 131.05% 131.05% 130.14% 113.83% 101.05% 99.95% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.44 % 7.77 % 10.28 % 10.44 % 10.02 % 7.34 % 6.06 % 24.74%
  QoQ % 8.62% -24.42% -1.53% 4.19% 36.51% 21.12% -
  Horiz. % 139.27% 128.22% 169.64% 172.28% 165.35% 121.12% 100.00%
ROE 1.20 % 0.58 % 4.21 % 3.32 % 1.92 % 0.41 % 2.32 % -35.59%
  QoQ % 106.90% -86.22% 26.81% 72.92% 368.29% -82.33% -
  Horiz. % 51.72% 25.00% 181.47% 143.10% 82.76% 17.67% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.67 12.74 70.38 53.69 38.41 11.03 75.93 -52.77%
  QoQ % 93.64% -81.90% 31.09% 39.78% 248.23% -85.47% -
  Horiz. % 32.49% 16.78% 92.69% 70.71% 50.59% 14.53% 100.00%
EPS 2.08 0.99 7.52 6.07 3.85 0.81 4.60 -41.12%
  QoQ % 110.10% -86.84% 23.89% 57.66% 375.31% -82.39% -
  Horiz. % 45.22% 21.52% 163.48% 131.96% 83.70% 17.61% 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 1.7200 1.7200 1.6900 2.0100 1.9800 1.9800 -8.26%
  QoQ % 1.16% 0.00% 1.78% -15.92% 1.52% 0.00% -
  Horiz. % 87.88% 86.87% 86.87% 85.35% 101.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.67 12.74 69.89 46.64 29.62 8.41 57.94 -43.43%
  QoQ % 93.64% -81.77% 49.85% 57.46% 252.20% -85.48% -
  Horiz. % 42.58% 21.99% 120.62% 80.50% 51.12% 14.52% 100.00%
EPS 2.08 0.99 7.18 4.87 2.97 0.62 3.51 -29.47%
  QoQ % 110.10% -86.21% 47.43% 63.97% 379.03% -82.34% -
  Horiz. % 59.26% 28.21% 204.56% 138.75% 84.62% 17.66% 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 1.7200 1.7081 1.4680 1.5500 1.5101 1.5109 9.88%
  QoQ % 1.16% 0.70% 16.36% -5.29% 2.64% -0.05% -
  Horiz. % 115.16% 113.84% 113.05% 97.16% 102.59% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.4800 1.5100 1.5000 1.6200 1.8800 1.9400 1.8200 -
P/RPS 6.00 11.85 2.13 3.02 4.90 17.59 2.40 84.30%
  QoQ % -49.37% 456.34% -29.47% -38.37% -72.14% 632.92% -
  Horiz. % 250.00% 493.75% 88.75% 125.83% 204.17% 732.92% 100.00%
P/EPS 71.06 152.62 20.74 28.91 48.83 239.51 39.55 47.85%
  QoQ % -53.44% 635.87% -28.26% -40.79% -79.61% 505.59% -
  Horiz. % 179.67% 385.89% 52.44% 73.10% 123.46% 605.59% 100.00%
EY 1.41 0.66 4.82 3.46 2.05 0.42 2.53 -32.30%
  QoQ % 113.64% -86.31% 39.31% 68.78% 388.10% -83.40% -
  Horiz. % 55.73% 26.09% 190.51% 136.76% 81.03% 16.60% 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 0.85 0.88 0.87 0.96 0.94 0.98 0.92 -5.14%
  QoQ % -3.41% 1.15% -9.37% 2.13% -4.08% 6.52% -
  Horiz. % 92.39% 95.65% 94.57% 104.35% 102.17% 106.52% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 -
Price 1.4000 1.5200 1.5000 1.5300 1.9200 1.8800 1.9500 -
P/RPS 5.67 11.93 2.13 2.85 5.00 17.04 2.57 69.55%
  QoQ % -52.47% 460.09% -25.26% -43.00% -70.66% 563.04% -
  Horiz. % 220.62% 464.20% 82.88% 110.89% 194.55% 663.04% 100.00%
P/EPS 67.22 153.63 20.74 27.30 49.87 232.10 42.38 36.04%
  QoQ % -56.25% 640.74% -24.03% -45.26% -78.51% 447.66% -
  Horiz. % 158.61% 362.51% 48.94% 64.42% 117.67% 547.66% 100.00%
EY 1.49 0.65 4.82 3.66 2.01 0.43 2.36 -26.43%
  QoQ % 129.23% -86.51% 31.69% 82.09% 367.44% -81.78% -
  Horiz. % 63.14% 27.54% 204.24% 155.08% 85.17% 18.22% 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 0.88 0.87 0.91 0.96 0.95 0.98 -12.66%
  QoQ % -9.09% 1.15% -4.40% -5.21% 1.05% -3.06% -
  Horiz. % 81.63% 89.80% 88.78% 92.86% 97.96% 96.94% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers