Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -82.41%    YoY -     -36.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 369,722 246,702 156,665 44,509 306,495 259,910 147,090 84.35%
  QoQ % 49.87% 57.47% 251.99% -85.48% 17.92% 76.70% -
  Horiz. % 251.36% 167.72% 106.51% 30.26% 208.37% 176.70% 100.00%
PBT 52,365 35,487 22,466 4,059 25,058 18,331 14,299 136.65%
  QoQ % 47.56% 57.96% 453.49% -83.80% 36.70% 28.20% -
  Horiz. % 366.21% 248.18% 157.12% 28.39% 175.24% 128.20% 100.00%
Tax -14,363 -9,738 -6,761 -791 -6,483 -9,214 -6,685 66.12%
  QoQ % -47.49% -44.03% -754.74% 87.80% 29.64% -37.83% -
  Horiz. % 214.85% 145.67% 101.14% 11.83% 96.98% 137.83% 100.00%
NP 38,002 25,749 15,705 3,268 18,575 9,117 7,614 190.63%
  QoQ % 47.59% 63.95% 380.57% -82.41% 103.74% 19.74% -
  Horiz. % 499.11% 338.18% 206.26% 42.92% 243.96% 119.74% 100.00%
NP to SH 38,002 25,749 15,705 3,268 18,575 9,117 7,614 190.63%
  QoQ % 47.59% 63.95% 380.57% -82.41% 103.74% 19.74% -
  Horiz. % 499.11% 338.18% 206.26% 42.92% 243.96% 119.74% 100.00%
Tax Rate 27.43 % 27.44 % 30.09 % 19.49 % 25.87 % 50.26 % 46.75 % -29.80%
  QoQ % -0.04% -8.81% 54.39% -24.66% -48.53% 7.51% -
  Horiz. % 58.67% 58.70% 64.36% 41.69% 55.34% 107.51% 100.00%
Total Cost 331,720 220,953 140,960 41,241 287,920 250,793 139,476 77.71%
  QoQ % 50.13% 56.75% 241.80% -85.68% 14.80% 79.81% -
  Horiz. % 237.83% 158.42% 101.06% 29.57% 206.43% 179.81% 100.00%
Net Worth 903,581 776,562 819,923 798,844 799,268 797,737 793,973 8.96%
  QoQ % 16.36% -5.29% 2.64% -0.05% 0.19% 0.47% -
  Horiz. % 113.81% 97.81% 103.27% 100.61% 100.67% 100.47% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 903,581 776,562 819,923 798,844 799,268 797,737 793,973 8.96%
  QoQ % 16.36% -5.29% 2.64% -0.05% 0.19% 0.47% -
  Horiz. % 113.81% 97.81% 103.27% 100.61% 100.67% 100.47% 100.00%
NOSH 525,338 459,504 407,922 403,456 403,670 407,008 407,165 18.42%
  QoQ % 14.33% 12.65% 1.11% -0.05% -0.82% -0.04% -
  Horiz. % 129.02% 112.85% 100.19% 99.09% 99.14% 99.96% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.28 % 10.44 % 10.02 % 7.34 % 6.06 % 3.51 % 5.18 % 57.59%
  QoQ % -1.53% 4.19% 36.51% 21.12% 72.65% -32.24% -
  Horiz. % 198.46% 201.54% 193.44% 141.70% 116.99% 67.76% 100.00%
ROE 4.21 % 3.32 % 1.92 % 0.41 % 2.32 % 1.14 % 0.96 % 166.72%
  QoQ % 26.81% 72.92% 368.29% -82.33% 103.51% 18.75% -
  Horiz. % 438.54% 345.83% 200.00% 42.71% 241.67% 118.75% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 70.38 53.69 38.41 11.03 75.93 63.86 36.13 55.66%
  QoQ % 31.09% 39.78% 248.23% -85.47% 18.90% 76.75% -
  Horiz. % 194.80% 148.60% 106.31% 30.53% 210.16% 176.75% 100.00%
EPS 7.52 6.07 3.85 0.81 4.60 2.24 1.87 151.82%
  QoQ % 23.89% 57.66% 375.31% -82.39% 105.36% 19.79% -
  Horiz. % 402.14% 324.60% 205.88% 43.32% 245.99% 119.79% 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 1.7200 1.6900 2.0100 1.9800 1.9800 1.9600 1.9500 -7.99%
  QoQ % 1.78% -15.92% 1.52% 0.00% 1.02% 0.51% -
  Horiz. % 88.21% 86.67% 103.08% 101.54% 101.54% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.89 46.64 29.62 8.41 57.94 49.13 27.81 84.33%
  QoQ % 49.85% 57.46% 252.20% -85.48% 17.93% 76.66% -
  Horiz. % 251.31% 167.71% 106.51% 30.24% 208.34% 176.66% 100.00%
EPS 7.18 4.87 2.97 0.62 3.51 1.72 1.44 190.44%
  QoQ % 47.43% 63.97% 379.03% -82.34% 104.07% 19.44% -
  Horiz. % 498.61% 338.19% 206.25% 43.06% 243.75% 119.44% 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 1.7081 1.4680 1.5500 1.5101 1.5109 1.5080 1.5009 8.96%
  QoQ % 16.36% -5.29% 2.64% -0.05% 0.19% 0.47% -
  Horiz. % 113.81% 97.81% 103.27% 100.61% 100.67% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.5000 1.6200 1.8800 1.9400 1.8200 1.8400 1.9000 -
P/RPS 2.13 3.02 4.90 17.59 2.40 2.88 5.26 -45.12%
  QoQ % -29.47% -38.37% -72.14% 632.92% -16.67% -45.25% -
  Horiz. % 40.49% 57.41% 93.16% 334.41% 45.63% 54.75% 100.00%
P/EPS 20.74 28.91 48.83 239.51 39.55 82.14 101.60 -65.16%
  QoQ % -28.26% -40.79% -79.61% 505.59% -51.85% -19.15% -
  Horiz. % 20.41% 28.45% 48.06% 235.74% 38.93% 80.85% 100.00%
EY 4.82 3.46 2.05 0.42 2.53 1.22 0.98 187.82%
  QoQ % 39.31% 68.78% 388.10% -83.40% 107.38% 24.49% -
  Horiz. % 491.84% 353.06% 209.18% 42.86% 258.16% 124.49% 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 0.87 0.96 0.94 0.98 0.92 0.94 0.97 -6.97%
  QoQ % -9.37% 2.13% -4.08% 6.52% -2.13% -3.09% -
  Horiz. % 89.69% 98.97% 96.91% 101.03% 94.85% 96.91% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.5000 1.5300 1.9200 1.8800 1.9500 1.9000 1.6900 -
P/RPS 2.13 2.85 5.00 17.04 2.57 2.98 4.68 -40.69%
  QoQ % -25.26% -43.00% -70.66% 563.04% -13.76% -36.32% -
  Horiz. % 45.51% 60.90% 106.84% 364.10% 54.91% 63.68% 100.00%
P/EPS 20.74 27.30 49.87 232.10 42.38 84.82 90.37 -62.35%
  QoQ % -24.03% -45.26% -78.51% 447.66% -50.04% -6.14% -
  Horiz. % 22.95% 30.21% 55.18% 256.83% 46.90% 93.86% 100.00%
EY 4.82 3.66 2.01 0.43 2.36 1.18 1.11 164.98%
  QoQ % 31.69% 82.09% 367.44% -81.78% 100.00% 6.31% -
  Horiz. % 434.23% 329.73% 181.08% 38.74% 212.61% 106.31% 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 0.87 0.91 0.96 0.95 0.98 0.97 0.87 -
  QoQ % -4.40% -5.21% 1.05% -3.06% 1.03% 11.49% -
  Horiz. % 100.00% 104.60% 110.34% 109.20% 112.64% 111.49% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers