Highlights

[YNHPROP] QoQ Quarter Result on 2017-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     10.51%    YoY -     -53.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 79,346 100,784 102,433 63,129 67,382 113,544 90,037 -8.09%
  QoQ % -21.27% -1.61% 62.26% -6.31% -40.66% 26.11% -
  Horiz. % 88.13% 111.94% 113.77% 70.11% 74.84% 126.11% 100.00%
PBT 7,062 24,955 7,123 10,892 7,164 18,083 13,020 -33.52%
  QoQ % -71.70% 250.34% -34.60% 52.04% -60.38% 38.89% -
  Horiz. % 54.24% 191.67% 54.71% 83.66% 55.02% 138.89% 100.00%
Tax -1,872 -8,560 -2,068 -5,108 -1,930 -5,444 -2,976 -26.61%
  QoQ % 78.13% -313.93% 59.51% -164.66% 64.55% -82.93% -
  Horiz. % 62.90% 287.63% 69.49% 171.64% 64.85% 182.93% 100.00%
NP 5,190 16,395 5,055 5,784 5,234 12,639 10,044 -35.63%
  QoQ % -68.34% 224.33% -12.60% 10.51% -58.59% 25.84% -
  Horiz. % 51.67% 163.23% 50.33% 57.59% 52.11% 125.84% 100.00%
NP to SH 5,190 16,395 5,055 5,784 5,234 12,639 10,044 -35.63%
  QoQ % -68.34% 224.33% -12.60% 10.51% -58.59% 25.84% -
  Horiz. % 51.67% 163.23% 50.33% 57.59% 52.11% 125.84% 100.00%
Tax Rate 26.51 % 34.30 % 29.03 % 46.90 % 26.94 % 30.11 % 22.86 % 10.39%
  QoQ % -22.71% 18.15% -38.10% 74.09% -10.53% 31.71% -
  Horiz. % 115.97% 150.04% 126.99% 205.16% 117.85% 131.71% 100.00%
Total Cost 74,156 84,389 97,378 57,345 62,148 100,905 79,993 -4.93%
  QoQ % -12.13% -13.34% 69.81% -7.73% -38.41% 26.14% -
  Horiz. % 92.70% 105.50% 121.73% 71.69% 77.69% 126.14% 100.00%
Net Worth 941,619 929,848 914,088 920,459 909,879 903,581 776,562 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.74% 117.71% 118.53% 117.17% 116.36% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 941,619 929,848 914,088 920,459 909,879 903,581 776,562 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.74% 117.71% 118.53% 117.17% 116.36% 100.00%
NOSH 528,999 525,338 525,338 528,999 528,999 525,338 459,504 9.85%
  QoQ % 0.70% 0.00% -0.69% 0.00% 0.70% 14.33% -
  Horiz. % 115.12% 114.33% 114.33% 115.12% 115.12% 114.33% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.54 % 16.27 % 4.93 % 9.16 % 7.77 % 11.13 % 11.16 % -29.99%
  QoQ % -59.80% 230.02% -46.18% 17.89% -30.19% -0.27% -
  Horiz. % 58.60% 145.79% 44.18% 82.08% 69.62% 99.73% 100.00%
ROE 0.55 % 1.76 % 0.55 % 0.63 % 0.58 % 1.40 % 1.29 % -43.38%
  QoQ % -68.75% 220.00% -12.70% 8.62% -58.57% 8.53% -
  Horiz. % 42.64% 136.43% 42.64% 48.84% 44.96% 108.53% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.00 19.18 19.50 11.93 12.74 21.61 19.59 -16.32%
  QoQ % -21.79% -1.64% 63.45% -6.36% -41.05% 10.31% -
  Horiz. % 76.57% 97.91% 99.54% 60.90% 65.03% 110.31% 100.00%
EPS 0.98 3.12 0.96 1.09 0.99 2.41 2.19 -41.52%
  QoQ % -68.59% 225.00% -11.93% 10.10% -58.92% 10.05% -
  Horiz. % 44.75% 142.47% 43.84% 49.77% 45.21% 110.05% 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 1.7800 1.7700 1.7400 1.7400 1.7200 1.7200 1.6900 3.52%
  QoQ % 0.56% 1.72% 0.00% 1.16% 0.00% 1.78% -
  Horiz. % 105.33% 104.73% 102.96% 102.96% 101.78% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.00 19.05 19.36 11.93 12.74 21.46 17.02 -8.08%
  QoQ % -21.26% -1.60% 62.28% -6.36% -40.63% 26.09% -
  Horiz. % 88.13% 111.93% 113.75% 70.09% 74.85% 126.09% 100.00%
EPS 0.98 3.10 0.96 1.09 0.99 2.39 1.90 -35.71%
  QoQ % -68.39% 222.92% -11.93% 10.10% -58.58% 25.79% -
  Horiz. % 51.58% 163.16% 50.53% 57.37% 52.11% 125.79% 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 1.7800 1.7577 1.7280 1.7400 1.7200 1.7081 1.4680 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.73% 117.71% 118.53% 117.17% 116.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.4200 1.4000 1.4000 1.4800 1.5100 1.5000 1.6200 -
P/RPS 9.47 7.30 7.18 12.40 11.85 6.94 8.27 9.46%
  QoQ % 29.73% 1.67% -42.10% 4.64% 70.75% -16.08% -
  Horiz. % 114.51% 88.27% 86.82% 149.94% 143.29% 83.92% 100.00%
P/EPS 144.74 44.86 145.49 135.36 152.62 62.35 74.11 56.31%
  QoQ % 222.65% -69.17% 7.48% -11.31% 144.78% -15.87% -
  Horiz. % 195.30% 60.53% 196.32% 182.65% 205.94% 84.13% 100.00%
EY 0.69 2.23 0.69 0.74 0.66 1.60 1.35 -36.10%
  QoQ % -69.06% 223.19% -6.76% 12.12% -58.75% 18.52% -
  Horiz. % 51.11% 165.19% 51.11% 54.81% 48.89% 118.52% 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 0.79 0.80 0.85 0.88 0.87 0.96 -11.45%
  QoQ % 1.27% -1.25% -5.88% -3.41% 1.15% -9.37% -
  Horiz. % 83.33% 82.29% 83.33% 88.54% 91.67% 90.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 -
Price 1.3700 1.4200 1.4000 1.4000 1.5200 1.5000 1.5300 -
P/RPS 9.13 7.40 7.18 11.73 11.93 6.94 7.81 10.98%
  QoQ % 23.38% 3.06% -38.79% -1.68% 71.90% -11.14% -
  Horiz. % 116.90% 94.75% 91.93% 150.19% 152.75% 88.86% 100.00%
P/EPS 139.64 45.50 145.49 128.04 153.63 62.35 70.00 58.53%
  QoQ % 206.90% -68.73% 13.63% -16.66% 146.40% -10.93% -
  Horiz. % 199.49% 65.00% 207.84% 182.91% 219.47% 89.07% 100.00%
EY 0.72 2.20 0.69 0.78 0.65 1.60 1.43 -36.74%
  QoQ % -67.27% 218.84% -11.54% 20.00% -59.38% 11.89% -
  Horiz. % 50.35% 153.85% 48.25% 54.55% 45.45% 111.89% 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 0.77 0.80 0.80 0.80 0.88 0.87 0.91 -10.55%
  QoQ % -3.75% 0.00% 0.00% -9.09% 1.15% -4.40% -
  Horiz. % 84.62% 87.91% 87.91% 87.91% 96.70% 95.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS