Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -84.02%    YoY -     -0.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 362,723 275,962 177,781 79,346 333,728 232,944 130,511 97.31%
  QoQ % 31.44% 55.23% 124.06% -76.22% 43.27% 78.49% -
  Horiz. % 277.93% 211.45% 136.22% 60.80% 255.71% 178.49% 100.00%
PBT 26,062 24,854 11,056 7,062 50,134 25,179 18,056 27.63%
  QoQ % 4.86% 124.80% 56.56% -85.91% 99.11% 39.45% -
  Horiz. % 144.34% 137.65% 61.23% 39.11% 277.66% 139.45% 100.00%
Tax -10,454 -9,666 -2,763 -1,872 -17,666 -9,106 -7,038 30.09%
  QoQ % -8.15% -249.84% -47.60% 89.40% -94.00% -29.38% -
  Horiz. % 148.54% 137.34% 39.26% 26.60% 251.01% 129.38% 100.00%
NP 15,608 15,188 8,293 5,190 32,468 16,073 11,018 26.05%
  QoQ % 2.77% 83.14% 59.79% -84.02% 102.00% 45.88% -
  Horiz. % 141.66% 137.85% 75.27% 47.10% 294.68% 145.88% 100.00%
NP to SH 15,608 15,188 8,293 5,190 32,468 16,073 11,018 26.05%
  QoQ % 2.77% 83.14% 59.79% -84.02% 102.00% 45.88% -
  Horiz. % 141.66% 137.85% 75.27% 47.10% 294.68% 145.88% 100.00%
Tax Rate 40.11 % 38.89 % 24.99 % 26.51 % 35.24 % 36.17 % 38.98 % 1.92%
  QoQ % 3.14% 55.62% -5.73% -24.77% -2.57% -7.21% -
  Horiz. % 102.90% 99.77% 64.11% 68.01% 90.41% 92.79% 100.00%
Total Cost 347,115 260,774 169,488 74,156 301,260 216,871 119,493 103.19%
  QoQ % 33.11% 53.86% 128.56% -75.38% 38.91% 81.49% -
  Horiz. % 290.49% 218.23% 141.84% 62.06% 252.12% 181.49% 100.00%
Net Worth 909,879 936,329 946,909 941,619 929,848 914,088 920,459 -0.77%
  QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 909,879 936,329 946,909 941,619 929,848 914,088 920,459 -0.77%
  QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
NOSH 528,999 528,999 528,999 528,999 525,338 525,338 528,999 -
  QoQ % 0.00% 0.00% 0.00% 0.70% 0.00% -0.69% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.31% 99.31% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.30 % 5.50 % 4.66 % 6.54 % 9.73 % 6.90 % 8.44 % -36.13%
  QoQ % -21.82% 18.03% -28.75% -32.79% 41.01% -18.25% -
  Horiz. % 50.95% 65.17% 55.21% 77.49% 115.28% 81.75% 100.00%
ROE 1.72 % 1.62 % 0.88 % 0.55 % 3.49 % 1.76 % 1.20 % 27.04%
  QoQ % 6.17% 84.09% 60.00% -84.24% 98.30% 46.67% -
  Horiz. % 143.33% 135.00% 73.33% 45.83% 290.83% 146.67% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.57 52.17 33.61 15.00 63.53 44.34 24.67 97.32%
  QoQ % 31.44% 55.22% 124.07% -76.39% 43.28% 79.73% -
  Horiz. % 277.95% 211.47% 136.24% 60.80% 257.52% 179.73% 100.00%
EPS 2.95 2.87 1.57 0.98 6.18 3.06 2.08 26.15%
  QoQ % 2.79% 82.80% 60.20% -84.14% 101.96% 47.12% -
  Horiz. % 141.83% 137.98% 75.48% 47.12% 297.12% 147.12% 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 1.7700 1.7900 1.7800 1.7700 1.7400 1.7400 -0.77%
  QoQ % -2.82% -1.12% 0.56% 0.56% 1.72% 0.00% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.57 52.17 33.61 15.00 63.09 44.03 24.67 97.32%
  QoQ % 31.44% 55.22% 124.07% -76.22% 43.29% 78.48% -
  Horiz. % 277.95% 211.47% 136.24% 60.80% 255.74% 178.48% 100.00%
EPS 2.95 2.87 1.57 0.98 6.14 3.04 2.08 26.15%
  QoQ % 2.79% 82.80% 60.20% -84.04% 101.97% 46.15% -
  Horiz. % 141.83% 137.98% 75.48% 47.12% 295.19% 146.15% 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 1.7700 1.7900 1.7800 1.7577 1.7280 1.7400 -0.77%
  QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.3000 1.3900 1.3000 1.4200 1.4000 1.4000 1.4800 -
P/RPS 1.90 2.66 3.87 9.47 2.20 3.16 6.00 -53.44%
  QoQ % -28.57% -31.27% -59.13% 330.45% -30.38% -47.33% -
  Horiz. % 31.67% 44.33% 64.50% 157.83% 36.67% 52.67% 100.00%
P/EPS 44.06 48.41 82.93 144.74 22.65 45.76 71.06 -27.22%
  QoQ % -8.99% -41.63% -42.70% 539.03% -50.50% -35.60% -
  Horiz. % 62.00% 68.13% 116.70% 203.69% 31.87% 64.40% 100.00%
EY 2.27 2.07 1.21 0.69 4.41 2.19 1.41 37.24%
  QoQ % 9.66% 71.07% 75.36% -84.35% 101.37% 55.32% -
  Horiz. % 160.99% 146.81% 85.82% 48.94% 312.77% 155.32% 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 0.76 0.79 0.73 0.80 0.79 0.80 0.85 -7.17%
  QoQ % -3.80% 8.22% -8.75% 1.27% -1.25% -5.88% -
  Horiz. % 89.41% 92.94% 85.88% 94.12% 92.94% 94.12% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 30/08/18 31/05/18 26/02/18 23/11/17 29/08/17 -
Price 1.2100 1.3400 1.4200 1.3700 1.4200 1.4000 1.4000 -
P/RPS 1.76 2.57 4.23 9.13 2.24 3.16 5.67 -54.06%
  QoQ % -31.52% -39.24% -53.67% 307.59% -29.11% -44.27% -
  Horiz. % 31.04% 45.33% 74.60% 161.02% 39.51% 55.73% 100.00%
P/EPS 41.01 46.67 90.58 139.64 22.98 45.76 67.22 -28.00%
  QoQ % -12.13% -48.48% -35.13% 507.66% -49.78% -31.93% -
  Horiz. % 61.01% 69.43% 134.75% 207.74% 34.19% 68.07% 100.00%
EY 2.44 2.14 1.10 0.72 4.35 2.19 1.49 38.81%
  QoQ % 14.02% 94.55% 52.78% -83.45% 98.63% 46.98% -
  Horiz. % 163.76% 143.62% 73.83% 48.32% 291.95% 146.98% 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 0.70 0.76 0.79 0.77 0.80 0.80 0.80 -8.50%
  QoQ % -7.89% -3.80% 2.60% -3.75% 0.00% 0.00% -
  Horiz. % 87.50% 95.00% 98.75% 96.25% 100.00% 100.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers