Highlights

[YNHPROP] QoQ Quarter Result on 2016-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -19.23%    YoY -     568.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 63,129 67,382 113,544 90,037 112,156 44,509 57,179 6.83%
  QoQ % -6.31% -40.66% 26.11% -19.72% 151.98% -22.16% -
  Horiz. % 110.41% 117.84% 198.58% 157.47% 196.15% 77.84% 100.00%
PBT 10,892 7,164 18,083 13,020 18,408 4,059 2,396 174.67%
  QoQ % 52.04% -60.38% 38.89% -29.27% 353.51% 69.41% -
  Horiz. % 454.59% 299.00% 754.72% 543.41% 768.28% 169.41% 100.00%
Tax -5,108 -1,930 -5,444 -2,976 -5,972 -791 7,621 -
  QoQ % -164.66% 64.55% -82.93% 50.17% -654.99% -110.38% -
  Horiz. % -67.03% -25.32% -71.43% -39.05% -78.36% -10.38% 100.00%
NP 5,784 5,234 12,639 10,044 12,436 3,268 10,017 -30.68%
  QoQ % 10.51% -58.59% 25.84% -19.23% 280.54% -67.38% -
  Horiz. % 57.74% 52.25% 126.18% 100.27% 124.15% 32.62% 100.00%
NP to SH 5,784 5,234 12,639 10,044 12,436 3,268 10,017 -30.68%
  QoQ % 10.51% -58.59% 25.84% -19.23% 280.54% -67.38% -
  Horiz. % 57.74% 52.25% 126.18% 100.27% 124.15% 32.62% 100.00%
Tax Rate 46.90 % 26.94 % 30.11 % 22.86 % 32.44 % 19.49 % -318.07 % -
  QoQ % 74.09% -10.53% 31.71% -29.53% 66.44% 106.13% -
  Horiz. % -14.75% -8.47% -9.47% -7.19% -10.20% -6.13% 100.00%
Total Cost 57,345 62,148 100,905 79,993 99,720 41,241 47,162 13.93%
  QoQ % -7.73% -38.41% 26.14% -19.78% 141.80% -12.55% -
  Horiz. % 121.59% 131.78% 213.95% 169.61% 211.44% 87.45% 100.00%
Net Worth 920,459 909,879 903,581 776,562 830,443 798,844 796,532 10.13%
  QoQ % 1.16% 0.70% 16.36% -6.49% 3.96% 0.29% -
  Horiz. % 115.56% 114.23% 113.44% 97.49% 104.26% 100.29% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 920,459 909,879 903,581 776,562 830,443 798,844 796,532 10.13%
  QoQ % 1.16% 0.70% 16.36% -6.49% 3.96% 0.29% -
  Horiz. % 115.56% 114.23% 113.44% 97.49% 104.26% 100.29% 100.00%
NOSH 528,999 528,999 525,338 459,504 413,156 403,456 402,289 20.05%
  QoQ % 0.00% 0.70% 14.33% 11.22% 2.40% 0.29% -
  Horiz. % 131.50% 131.50% 130.59% 114.22% 102.70% 100.29% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.16 % 7.77 % 11.13 % 11.16 % 11.09 % 7.34 % 17.52 % -35.13%
  QoQ % 17.89% -30.19% -0.27% 0.63% 51.09% -58.11% -
  Horiz. % 52.28% 44.35% 63.53% 63.70% 63.30% 41.89% 100.00%
ROE 0.63 % 0.58 % 1.40 % 1.29 % 1.50 % 0.41 % 1.26 % -37.03%
  QoQ % 8.62% -58.57% 8.53% -14.00% 265.85% -67.46% -
  Horiz. % 50.00% 46.03% 111.11% 102.38% 119.05% 32.54% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.93 12.74 21.61 19.59 27.15 11.03 14.21 -11.01%
  QoQ % -6.36% -41.05% 10.31% -27.85% 146.15% -22.38% -
  Horiz. % 83.95% 89.66% 152.08% 137.86% 191.06% 77.62% 100.00%
EPS 1.09 0.99 2.41 2.19 3.01 0.81 2.49 -42.38%
  QoQ % 10.10% -58.92% 10.05% -27.24% 271.60% -67.47% -
  Horiz. % 43.78% 39.76% 96.79% 87.95% 120.88% 32.53% 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 1.7400 1.7200 1.7200 1.6900 2.0100 1.9800 1.9800 -8.26%
  QoQ % 1.16% 0.00% 1.78% -15.92% 1.52% 0.00% -
  Horiz. % 87.88% 86.87% 86.87% 85.35% 101.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.93 12.74 21.46 17.02 21.20 8.41 10.81 6.80%
  QoQ % -6.36% -40.63% 26.09% -19.72% 152.08% -22.20% -
  Horiz. % 110.36% 117.85% 198.52% 157.45% 196.11% 77.80% 100.00%
EPS 1.09 0.99 2.39 1.90 2.35 0.62 1.89 -30.74%
  QoQ % 10.10% -58.58% 25.79% -19.15% 279.03% -67.20% -
  Horiz. % 57.67% 52.38% 126.46% 100.53% 124.34% 32.80% 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 1.7400 1.7200 1.7081 1.4680 1.5698 1.5101 1.5057 10.13%
  QoQ % 1.16% 0.70% 16.36% -6.48% 3.95% 0.29% -
  Horiz. % 115.56% 114.23% 113.44% 97.50% 104.26% 100.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.4800 1.5100 1.5000 1.6200 1.8800 1.9400 1.8200 -
P/RPS 12.40 11.85 6.94 8.27 6.93 17.59 12.80 -2.10%
  QoQ % 4.64% 70.75% -16.08% 19.34% -60.60% 37.42% -
  Horiz. % 96.87% 92.58% 54.22% 64.61% 54.14% 137.42% 100.00%
P/EPS 135.36 152.62 62.35 74.11 62.46 239.51 73.09 50.86%
  QoQ % -11.31% 144.78% -15.87% 18.65% -73.92% 227.69% -
  Horiz. % 185.20% 208.81% 85.31% 101.40% 85.46% 327.69% 100.00%
EY 0.74 0.66 1.60 1.35 1.60 0.42 1.37 -33.70%
  QoQ % 12.12% -58.75% 18.52% -15.62% 280.95% -69.34% -
  Horiz. % 54.01% 48.18% 116.79% 98.54% 116.79% 30.66% 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 0.85 0.88 0.87 0.96 0.94 0.98 0.92 -5.14%
  QoQ % -3.41% 1.15% -9.37% 2.13% -4.08% 6.52% -
  Horiz. % 92.39% 95.65% 94.57% 104.35% 102.17% 106.52% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 -
Price 1.4000 1.5200 1.5000 1.5300 1.9200 1.8800 1.9500 -
P/RPS 11.73 11.93 6.94 7.81 7.07 17.04 13.72 -9.93%
  QoQ % -1.68% 71.90% -11.14% 10.47% -58.51% 24.20% -
  Horiz. % 85.50% 86.95% 50.58% 56.92% 51.53% 124.20% 100.00%
P/EPS 128.04 153.63 62.35 70.00 63.79 232.10 78.31 38.83%
  QoQ % -16.66% 146.40% -10.93% 9.74% -72.52% 196.39% -
  Horiz. % 163.50% 196.18% 79.62% 89.39% 81.46% 296.39% 100.00%
EY 0.78 0.65 1.60 1.43 1.57 0.43 1.28 -28.14%
  QoQ % 20.00% -59.38% 11.89% -8.92% 265.12% -66.41% -
  Horiz. % 60.94% 50.78% 125.00% 111.72% 122.66% 33.59% 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 0.88 0.87 0.91 0.96 0.95 0.98 -12.66%
  QoQ % -9.09% 1.15% -4.40% -5.21% 1.05% -3.06% -
  Horiz. % 81.63% 89.80% 88.78% 92.86% 97.96% 96.94% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers