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 - 526,842
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 70.18 46.83 29.74 8.45 58.18 49.33 27.92 84.35%
  QoQ % 49.86% 57.46% 251.95% -85.48% 17.94% 76.68% -
  Horiz. % 251.36% 167.73% 106.52% 30.27% 208.38% 176.68% 100.00%
EPS 7.21 4.89 2.98 0.62 3.53 1.73 1.45 189.91%
  QoQ % 47.44% 64.09% 380.65% -82.44% 104.05% 19.31% -
  Horiz. % 497.24% 337.24% 205.52% 42.76% 243.45% 119.31% 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 1.7151 1.4740 1.5563 1.5163 1.5171 1.5142 1.5070 8.96%
  QoQ % 16.36% -5.29% 2.64% -0.05% 0.19% 0.48% -
  Horiz. % 113.81% 97.81% 103.27% 100.62% 100.67% 100.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers