Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     45.88%    YoY -     -37.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 177,781 79,346 333,728 232,944 130,511 67,382 369,722 -38.71%
  QoQ % 124.06% -76.22% 43.27% 78.49% 93.69% -81.77% -
  Horiz. % 48.09% 21.46% 90.26% 63.01% 35.30% 18.23% 100.00%
PBT 11,056 7,062 50,134 25,179 18,056 7,164 52,365 -64.64%
  QoQ % 56.56% -85.91% 99.11% 39.45% 152.04% -86.32% -
  Horiz. % 21.11% 13.49% 95.74% 48.08% 34.48% 13.68% 100.00%
Tax -2,763 -1,872 -17,666 -9,106 -7,038 -1,930 -14,363 -66.78%
  QoQ % -47.60% 89.40% -94.00% -29.38% -264.66% 86.56% -
  Horiz. % 19.24% 13.03% 123.00% 63.40% 49.00% 13.44% 100.00%
NP 8,293 5,190 32,468 16,073 11,018 5,234 38,002 -63.85%
  QoQ % 59.79% -84.02% 102.00% 45.88% 110.51% -86.23% -
  Horiz. % 21.82% 13.66% 85.44% 42.30% 28.99% 13.77% 100.00%
NP to SH 8,293 5,190 32,468 16,073 11,018 5,234 38,002 -63.85%
  QoQ % 59.79% -84.02% 102.00% 45.88% 110.51% -86.23% -
  Horiz. % 21.82% 13.66% 85.44% 42.30% 28.99% 13.77% 100.00%
Tax Rate 24.99 % 26.51 % 35.24 % 36.17 % 38.98 % 26.94 % 27.43 % -6.04%
  QoQ % -5.73% -24.77% -2.57% -7.21% 44.69% -1.79% -
  Horiz. % 91.10% 96.65% 128.47% 131.86% 142.11% 98.21% 100.00%
Total Cost 169,488 74,156 301,260 216,871 119,493 62,148 331,720 -36.17%
  QoQ % 128.56% -75.38% 38.91% 81.49% 92.27% -81.26% -
  Horiz. % 51.09% 22.35% 90.82% 65.38% 36.02% 18.74% 100.00%
Net Worth 946,909 941,619 929,848 914,088 920,459 909,879 903,581 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.80% 104.21% 102.91% 101.16% 101.87% 100.70% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 946,909 941,619 929,848 914,088 920,459 909,879 903,581 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.80% 104.21% 102.91% 101.16% 101.87% 100.70% 100.00%
NOSH 528,999 528,999 525,338 525,338 528,999 528,999 525,338 0.47%
  QoQ % 0.00% 0.70% 0.00% -0.69% 0.00% 0.70% -
  Horiz. % 100.70% 100.70% 100.00% 100.00% 100.70% 100.70% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.66 % 6.54 % 9.73 % 6.90 % 8.44 % 7.77 % 10.28 % -41.08%
  QoQ % -28.75% -32.79% 41.01% -18.25% 8.62% -24.42% -
  Horiz. % 45.33% 63.62% 94.65% 67.12% 82.10% 75.58% 100.00%
ROE 0.88 % 0.55 % 3.49 % 1.76 % 1.20 % 0.58 % 4.21 % -64.88%
  QoQ % 60.00% -84.24% 98.30% 46.67% 106.90% -86.22% -
  Horiz. % 20.90% 13.06% 82.90% 41.81% 28.50% 13.78% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.61 15.00 63.53 44.34 24.67 12.74 70.38 -38.99%
  QoQ % 124.07% -76.39% 43.28% 79.73% 93.64% -81.90% -
  Horiz. % 47.76% 21.31% 90.27% 63.00% 35.05% 18.10% 100.00%
EPS 1.57 0.98 6.18 3.06 2.08 0.99 7.52 -64.91%
  QoQ % 60.20% -84.14% 101.96% 47.12% 110.10% -86.84% -
  Horiz. % 20.88% 13.03% 82.18% 40.69% 27.66% 13.16% 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 1.7900 1.7800 1.7700 1.7400 1.7400 1.7200 1.7200 2.70%
  QoQ % 0.56% 0.56% 1.72% 0.00% 1.16% 0.00% -
  Horiz. % 104.07% 103.49% 102.91% 101.16% 101.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.61 15.00 63.09 44.03 24.67 12.74 69.89 -38.70%
  QoQ % 124.07% -76.22% 43.29% 78.48% 93.64% -81.77% -
  Horiz. % 48.09% 21.46% 90.27% 63.00% 35.30% 18.23% 100.00%
EPS 1.57 0.98 6.14 3.04 2.08 0.99 7.18 -63.81%
  QoQ % 60.20% -84.04% 101.97% 46.15% 110.10% -86.21% -
  Horiz. % 21.87% 13.65% 85.52% 42.34% 28.97% 13.79% 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 1.7900 1.7800 1.7577 1.7280 1.7400 1.7200 1.7081 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.79% 104.21% 102.90% 101.17% 101.87% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3000 1.4200 1.4000 1.4000 1.4800 1.5100 1.5000 -
P/RPS 3.87 9.47 2.20 3.16 6.00 11.85 2.13 49.06%
  QoQ % -59.13% 330.45% -30.38% -47.33% -49.37% 456.34% -
  Horiz. % 181.69% 444.60% 103.29% 148.36% 281.69% 556.34% 100.00%
P/EPS 82.93 144.74 22.65 45.76 71.06 152.62 20.74 152.56%
  QoQ % -42.70% 539.03% -50.50% -35.60% -53.44% 635.87% -
  Horiz. % 399.86% 697.88% 109.21% 220.64% 342.62% 735.87% 100.00%
EY 1.21 0.69 4.41 2.19 1.41 0.66 4.82 -60.31%
  QoQ % 75.36% -84.35% 101.37% 55.32% 113.64% -86.31% -
  Horiz. % 25.10% 14.32% 91.49% 45.44% 29.25% 13.69% 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 0.73 0.80 0.79 0.80 0.85 0.88 0.87 -11.07%
  QoQ % -8.75% 1.27% -1.25% -5.88% -3.41% 1.15% -
  Horiz. % 83.91% 91.95% 90.80% 91.95% 97.70% 101.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 -
Price 1.4200 1.3700 1.4200 1.4000 1.4000 1.5200 1.5000 -
P/RPS 4.23 9.13 2.24 3.16 5.67 11.93 2.13 58.19%
  QoQ % -53.67% 307.59% -29.11% -44.27% -52.47% 460.09% -
  Horiz. % 198.59% 428.64% 105.16% 148.36% 266.20% 560.09% 100.00%
P/EPS 90.58 139.64 22.98 45.76 67.22 153.63 20.74 167.91%
  QoQ % -35.13% 507.66% -49.78% -31.93% -56.25% 640.74% -
  Horiz. % 436.74% 673.29% 110.80% 220.64% 324.11% 740.74% 100.00%
EY 1.10 0.72 4.35 2.19 1.49 0.65 4.82 -62.76%
  QoQ % 52.78% -83.45% 98.63% 46.98% 129.23% -86.51% -
  Horiz. % 22.82% 14.94% 90.25% 45.44% 30.91% 13.49% 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 0.77 0.80 0.80 0.80 0.88 0.87 -6.24%
  QoQ % 2.60% -3.75% 0.00% 0.00% -9.09% 1.15% -
  Horiz. % 90.80% 88.51% 91.95% 91.95% 91.95% 101.15% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers