Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -86.23%    YoY -     60.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 333,728 232,944 130,511 67,382 369,722 246,702 156,665 65.33%
  QoQ % 43.27% 78.49% 93.69% -81.77% 49.87% 57.47% -
  Horiz. % 213.02% 148.69% 83.31% 43.01% 236.00% 157.47% 100.00%
PBT 50,134 25,179 18,056 7,164 52,365 35,487 22,466 70.52%
  QoQ % 99.11% 39.45% 152.04% -86.32% 47.56% 57.96% -
  Horiz. % 223.15% 112.08% 80.37% 31.89% 233.09% 157.96% 100.00%
Tax -17,666 -9,106 -7,038 -1,930 -14,363 -9,738 -6,761 89.38%
  QoQ % -94.00% -29.38% -264.66% 86.56% -47.49% -44.03% -
  Horiz. % 261.29% 134.68% 104.10% 28.55% 212.44% 144.03% 100.00%
NP 32,468 16,073 11,018 5,234 38,002 25,749 15,705 62.07%
  QoQ % 102.00% 45.88% 110.51% -86.23% 47.59% 63.95% -
  Horiz. % 206.74% 102.34% 70.16% 33.33% 241.97% 163.95% 100.00%
NP to SH 32,468 16,073 11,018 5,234 38,002 25,749 15,705 62.07%
  QoQ % 102.00% 45.88% 110.51% -86.23% 47.59% 63.95% -
  Horiz. % 206.74% 102.34% 70.16% 33.33% 241.97% 163.95% 100.00%
Tax Rate 35.24 % 36.17 % 38.98 % 26.94 % 27.43 % 27.44 % 30.09 % 11.08%
  QoQ % -2.57% -7.21% 44.69% -1.79% -0.04% -8.81% -
  Horiz. % 117.12% 120.21% 129.54% 89.53% 91.16% 91.19% 100.00%
Total Cost 301,260 216,871 119,493 62,148 331,720 220,953 140,960 65.69%
  QoQ % 38.91% 81.49% 92.27% -81.26% 50.13% 56.75% -
  Horiz. % 213.72% 153.85% 84.77% 44.09% 235.33% 156.75% 100.00%
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 819,923 8.72%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -5.29% -
  Horiz. % 113.41% 111.48% 112.26% 110.97% 110.20% 94.71% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 819,923 8.72%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -5.29% -
  Horiz. % 113.41% 111.48% 112.26% 110.97% 110.20% 94.71% 100.00%
NOSH 525,338 525,338 528,999 528,999 525,338 459,504 407,922 18.32%
  QoQ % 0.00% -0.69% 0.00% 0.70% 14.33% 12.65% -
  Horiz. % 128.78% 128.78% 129.68% 129.68% 128.78% 112.65% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.73 % 6.90 % 8.44 % 7.77 % 10.28 % 10.44 % 10.02 % -1.93%
  QoQ % 41.01% -18.25% 8.62% -24.42% -1.53% 4.19% -
  Horiz. % 97.11% 68.86% 84.23% 77.54% 102.59% 104.19% 100.00%
ROE 3.49 % 1.76 % 1.20 % 0.58 % 4.21 % 3.32 % 1.92 % 48.78%
  QoQ % 98.30% 46.67% 106.90% -86.22% 26.81% 72.92% -
  Horiz. % 181.77% 91.67% 62.50% 30.21% 219.27% 172.92% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.53 44.34 24.67 12.74 70.38 53.69 38.41 39.73%
  QoQ % 43.28% 79.73% 93.64% -81.90% 31.09% 39.78% -
  Horiz. % 165.40% 115.44% 64.23% 33.17% 183.23% 139.78% 100.00%
EPS 6.18 3.06 2.08 0.99 7.52 6.07 3.85 36.98%
  QoQ % 101.96% 47.12% 110.10% -86.84% 23.89% 57.66% -
  Horiz. % 160.52% 79.48% 54.03% 25.71% 195.32% 157.66% 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 1.7700 1.7400 1.7400 1.7200 1.7200 1.6900 2.0100 -8.11%
  QoQ % 1.72% 0.00% 1.16% 0.00% 1.78% -15.92% -
  Horiz. % 88.06% 86.57% 86.57% 85.57% 85.57% 84.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.09 44.03 24.67 12.74 69.89 46.64 29.62 65.32%
  QoQ % 43.29% 78.48% 93.64% -81.77% 49.85% 57.46% -
  Horiz. % 213.00% 148.65% 83.29% 43.01% 235.96% 157.46% 100.00%
EPS 6.14 3.04 2.08 0.99 7.18 4.87 2.97 62.07%
  QoQ % 101.97% 46.15% 110.10% -86.21% 47.43% 63.97% -
  Horiz. % 206.73% 102.36% 70.03% 33.33% 241.75% 163.97% 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 1.7577 1.7280 1.7400 1.7200 1.7081 1.4680 1.5500 8.72%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -5.29% -
  Horiz. % 113.40% 111.48% 112.26% 110.97% 110.20% 94.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.4000 1.4800 1.5100 1.5000 1.6200 1.8800 -
P/RPS 2.20 3.16 6.00 11.85 2.13 3.02 4.90 -41.28%
  QoQ % -30.38% -47.33% -49.37% 456.34% -29.47% -38.37% -
  Horiz. % 44.90% 64.49% 122.45% 241.84% 43.47% 61.63% 100.00%
P/EPS 22.65 45.76 71.06 152.62 20.74 28.91 48.83 -39.99%
  QoQ % -50.50% -35.60% -53.44% 635.87% -28.26% -40.79% -
  Horiz. % 46.39% 93.71% 145.53% 312.55% 42.47% 59.21% 100.00%
EY 4.41 2.19 1.41 0.66 4.82 3.46 2.05 66.41%
  QoQ % 101.37% 55.32% 113.64% -86.31% 39.31% 68.78% -
  Horiz. % 215.12% 106.83% 68.78% 32.20% 235.12% 168.78% 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 0.80 0.85 0.88 0.87 0.96 0.94 -10.92%
  QoQ % -1.25% -5.88% -3.41% 1.15% -9.37% 2.13% -
  Horiz. % 84.04% 85.11% 90.43% 93.62% 92.55% 102.13% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 -
Price 1.4200 1.4000 1.4000 1.5200 1.5000 1.5300 1.9200 -
P/RPS 2.24 3.16 5.67 11.93 2.13 2.85 5.00 -41.37%
  QoQ % -29.11% -44.27% -52.47% 460.09% -25.26% -43.00% -
  Horiz. % 44.80% 63.20% 113.40% 238.60% 42.60% 57.00% 100.00%
P/EPS 22.98 45.76 67.22 153.63 20.74 27.30 49.87 -40.26%
  QoQ % -49.78% -31.93% -56.25% 640.74% -24.03% -45.26% -
  Horiz. % 46.08% 91.76% 134.79% 308.06% 41.59% 54.74% 100.00%
EY 4.35 2.19 1.49 0.65 4.82 3.66 2.01 67.08%
  QoQ % 98.63% 46.98% 129.23% -86.51% 31.69% 82.09% -
  Horiz. % 216.42% 108.96% 74.13% 32.34% 239.80% 182.09% 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 0.80 0.80 0.88 0.87 0.91 0.96 -11.42%
  QoQ % 0.00% 0.00% -9.09% 1.15% -4.40% -5.21% -
  Horiz. % 83.33% 83.33% 83.33% 91.67% 90.62% 94.79% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers