Highlights

[YNHPROP] QoQ Quarter Result on 2018-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -40.21%    YoY -     -46.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 74,796 86,761 98,180 98,436 79,346 100,784 102,433 -18.93%
  QoQ % -13.79% -11.63% -0.26% 24.06% -21.27% -1.61% -
  Horiz. % 73.02% 84.70% 95.85% 96.10% 77.46% 98.39% 100.00%
PBT 10,558 1,209 13,797 3,994 7,062 24,955 7,123 30.03%
  QoQ % 773.28% -91.24% 245.44% -43.44% -71.70% 250.34% -
  Horiz. % 148.22% 16.97% 193.70% 56.07% 99.14% 350.34% 100.00%
Tax -3,279 -789 -6,902 -891 -1,872 -8,560 -2,068 36.01%
  QoQ % -315.59% 88.57% -674.64% 52.40% 78.13% -313.93% -
  Horiz. % 158.56% 38.15% 333.75% 43.09% 90.52% 413.93% 100.00%
NP 7,279 420 6,895 3,103 5,190 16,395 5,055 27.55%
  QoQ % 1,633.10% -93.91% 122.20% -40.21% -68.34% 224.33% -
  Horiz. % 144.00% 8.31% 136.40% 61.38% 102.67% 324.33% 100.00%
NP to SH 7,279 420 6,895 3,103 5,190 16,395 5,055 27.55%
  QoQ % 1,633.10% -93.91% 122.20% -40.21% -68.34% 224.33% -
  Horiz. % 144.00% 8.31% 136.40% 61.38% 102.67% 324.33% 100.00%
Tax Rate 31.06 % 65.26 % 50.03 % 22.31 % 26.51 % 34.30 % 29.03 % 4.61%
  QoQ % -52.41% 30.44% 124.25% -15.84% -22.71% 18.15% -
  Horiz. % 106.99% 224.80% 172.34% 76.85% 91.32% 118.15% 100.00%
Total Cost 67,517 86,341 91,285 95,333 74,156 84,389 97,378 -21.68%
  QoQ % -21.80% -5.42% -4.25% 28.56% -12.13% -13.34% -
  Horiz. % 69.33% 88.67% 93.74% 97.90% 76.15% 86.66% 100.00%
Net Worth 915,169 909,879 936,329 946,909 941,619 929,848 914,088 0.08%
  QoQ % 0.58% -2.82% -1.12% 0.56% 1.27% 1.72% -
  Horiz. % 100.12% 99.54% 102.43% 103.59% 103.01% 101.72% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - 105 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 1.53 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 915,169 909,879 936,329 946,909 941,619 929,848 914,088 0.08%
  QoQ % 0.58% -2.82% -1.12% 0.56% 1.27% 1.72% -
  Horiz. % 100.12% 99.54% 102.43% 103.59% 103.01% 101.72% 100.00%
NOSH 528,999 528,999 528,999 528,999 528,999 525,338 525,338 0.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.70% 0.00% -
  Horiz. % 100.70% 100.70% 100.70% 100.70% 100.70% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.73 % 0.48 % 7.02 % 3.15 % 6.54 % 16.27 % 4.93 % 57.41%
  QoQ % 1,927.08% -93.16% 122.86% -51.83% -59.80% 230.02% -
  Horiz. % 197.36% 9.74% 142.39% 63.89% 132.66% 330.02% 100.00%
ROE 0.80 % 0.05 % 0.74 % 0.33 % 0.55 % 1.76 % 0.55 % 28.41%
  QoQ % 1,500.00% -93.24% 124.24% -40.00% -68.75% 220.00% -
  Horiz. % 145.45% 9.09% 134.55% 60.00% 100.00% 320.00% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.14 16.40 18.56 18.61 15.00 19.18 19.50 -19.30%
  QoQ % -13.78% -11.64% -0.27% 24.07% -21.79% -1.64% -
  Horiz. % 72.51% 84.10% 95.18% 95.44% 76.92% 98.36% 100.00%
EPS 1.38 0.08 1.30 0.59 0.98 3.12 0.96 27.40%
  QoQ % 1,625.00% -93.85% 120.34% -39.80% -68.59% 225.00% -
  Horiz. % 143.75% 8.33% 135.42% 61.46% 102.08% 325.00% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.7300 1.7200 1.7700 1.7900 1.7800 1.7700 1.7400 -0.38%
  QoQ % 0.58% -2.82% -1.12% 0.56% 0.56% 1.72% -
  Horiz. % 99.43% 98.85% 101.72% 102.87% 102.30% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.14 16.40 18.56 18.61 15.00 19.05 19.36 -18.91%
  QoQ % -13.78% -11.64% -0.27% 24.07% -21.26% -1.60% -
  Horiz. % 73.04% 84.71% 95.87% 96.13% 77.48% 98.40% 100.00%
EPS 1.38 0.08 1.30 0.59 0.98 3.10 0.96 27.40%
  QoQ % 1,625.00% -93.85% 120.34% -39.80% -68.39% 222.92% -
  Horiz. % 143.75% 8.33% 135.42% 61.46% 102.08% 322.92% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.7300 1.7200 1.7700 1.7900 1.7800 1.7577 1.7280 0.08%
  QoQ % 0.58% -2.82% -1.12% 0.56% 1.27% 1.72% -
  Horiz. % 100.12% 99.54% 102.43% 103.59% 103.01% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.1900 1.3000 1.3900 1.3000 1.4200 1.4000 1.4000 -
P/RPS 8.42 7.93 7.49 6.99 9.47 7.30 7.18 11.22%
  QoQ % 6.18% 5.87% 7.15% -26.19% 29.73% 1.67% -
  Horiz. % 117.27% 110.45% 104.32% 97.35% 131.89% 101.67% 100.00%
P/EPS 86.48 1,637.38 106.64 221.62 144.74 44.86 145.49 -29.33%
  QoQ % -94.72% 1,435.43% -51.88% 53.12% 222.65% -69.17% -
  Horiz. % 59.44% 1,125.42% 73.30% 152.33% 99.48% 30.83% 100.00%
EY 1.16 0.06 0.94 0.45 0.69 2.23 0.69 41.43%
  QoQ % 1,833.33% -93.62% 108.89% -34.78% -69.06% 223.19% -
  Horiz. % 168.12% 8.70% 136.23% 65.22% 100.00% 323.19% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.69 0.76 0.79 0.73 0.80 0.79 0.80 -9.40%
  QoQ % -9.21% -3.80% 8.22% -8.75% 1.27% -1.25% -
  Horiz. % 86.25% 95.00% 98.75% 91.25% 100.00% 98.75% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 22/11/18 30/08/18 31/05/18 26/02/18 23/11/17 -
Price 1.9500 1.2100 1.3400 1.4200 1.3700 1.4200 1.4000 -
P/RPS 13.79 7.38 7.22 7.63 9.13 7.40 7.18 54.57%
  QoQ % 86.86% 2.22% -5.37% -16.43% 23.38% 3.06% -
  Horiz. % 192.06% 102.79% 100.56% 106.27% 127.16% 103.06% 100.00%
P/EPS 141.72 1,524.02 102.81 242.08 139.64 45.50 145.49 -1.74%
  QoQ % -90.70% 1,382.37% -57.53% 73.36% 206.90% -68.73% -
  Horiz. % 97.41% 1,047.51% 70.66% 166.39% 95.98% 31.27% 100.00%
EY 0.71 0.07 0.97 0.41 0.72 2.20 0.69 1.92%
  QoQ % 914.29% -92.78% 136.59% -43.06% -67.27% 218.84% -
  Horiz. % 102.90% 10.14% 140.58% 59.42% 104.35% 318.84% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.13 0.70 0.76 0.79 0.77 0.80 0.80 25.92%
  QoQ % 61.43% -7.89% -3.80% 2.60% -3.75% 0.00% -
  Horiz. % 141.25% 87.50% 95.00% 98.75% 96.25% 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.
 


 

234  263  565  1263 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.215-0.005 
 SAPNRG 0.285-0.005 
 KNM 0.405+0.01 
 HSI-C7F 0.385-0.015 
 VSOLAR 0.0950.00 
 NETX 0.010.00 
 MNC 0.115+0.005 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers