Highlights

[YNHPROP] QoQ Quarter Result on 2017-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -12.60%    YoY -     -49.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 98,436 79,346 100,784 102,433 63,129 67,382 113,544 -9.10%
  QoQ % 24.06% -21.27% -1.61% 62.26% -6.31% -40.66% -
  Horiz. % 86.69% 69.88% 88.76% 90.21% 55.60% 59.34% 100.00%
PBT 3,994 7,062 24,955 7,123 10,892 7,164 18,083 -63.56%
  QoQ % -43.44% -71.70% 250.34% -34.60% 52.04% -60.38% -
  Horiz. % 22.09% 39.05% 138.00% 39.39% 60.23% 39.62% 100.00%
Tax -891 -1,872 -8,560 -2,068 -5,108 -1,930 -5,444 -70.18%
  QoQ % 52.40% 78.13% -313.93% 59.51% -164.66% 64.55% -
  Horiz. % 16.37% 34.39% 157.24% 37.99% 93.83% 35.45% 100.00%
NP 3,103 5,190 16,395 5,055 5,784 5,234 12,639 -60.89%
  QoQ % -40.21% -68.34% 224.33% -12.60% 10.51% -58.59% -
  Horiz. % 24.55% 41.06% 129.72% 40.00% 45.76% 41.41% 100.00%
NP to SH 3,103 5,190 16,395 5,055 5,784 5,234 12,639 -60.89%
  QoQ % -40.21% -68.34% 224.33% -12.60% 10.51% -58.59% -
  Horiz. % 24.55% 41.06% 129.72% 40.00% 45.76% 41.41% 100.00%
Tax Rate 22.31 % 26.51 % 34.30 % 29.03 % 46.90 % 26.94 % 30.11 % -18.16%
  QoQ % -15.84% -22.71% 18.15% -38.10% 74.09% -10.53% -
  Horiz. % 74.09% 88.04% 113.92% 96.41% 155.76% 89.47% 100.00%
Total Cost 95,333 74,156 84,389 97,378 57,345 62,148 100,905 -3.73%
  QoQ % 28.56% -12.13% -13.34% 69.81% -7.73% -38.41% -
  Horiz. % 94.48% 73.49% 83.63% 96.50% 56.83% 61.59% 100.00%
Net Worth 946,909 941,619 929,848 914,088 920,459 909,879 903,581 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.80% 104.21% 102.91% 101.16% 101.87% 100.70% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 946,909 941,619 929,848 914,088 920,459 909,879 903,581 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.80% 104.21% 102.91% 101.16% 101.87% 100.70% 100.00%
NOSH 528,999 528,999 525,338 525,338 528,999 528,999 525,338 0.47%
  QoQ % 0.00% 0.70% 0.00% -0.69% 0.00% 0.70% -
  Horiz. % 100.70% 100.70% 100.00% 100.00% 100.70% 100.70% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.15 % 6.54 % 16.27 % 4.93 % 9.16 % 7.77 % 11.13 % -56.99%
  QoQ % -51.83% -59.80% 230.02% -46.18% 17.89% -30.19% -
  Horiz. % 28.30% 58.76% 146.18% 44.29% 82.30% 69.81% 100.00%
ROE 0.33 % 0.55 % 1.76 % 0.55 % 0.63 % 0.58 % 1.40 % -61.94%
  QoQ % -40.00% -68.75% 220.00% -12.70% 8.62% -58.57% -
  Horiz. % 23.57% 39.29% 125.71% 39.29% 45.00% 41.43% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.61 15.00 19.18 19.50 11.93 12.74 21.61 -9.51%
  QoQ % 24.07% -21.79% -1.64% 63.45% -6.36% -41.05% -
  Horiz. % 86.12% 69.41% 88.76% 90.24% 55.21% 58.95% 100.00%
EPS 0.59 0.98 3.12 0.96 1.09 0.99 2.41 -60.97%
  QoQ % -39.80% -68.59% 225.00% -11.93% 10.10% -58.92% -
  Horiz. % 24.48% 40.66% 129.46% 39.83% 45.23% 41.08% 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 1.7900 1.7800 1.7700 1.7400 1.7400 1.7200 1.7200 2.70%
  QoQ % 0.56% 0.56% 1.72% 0.00% 1.16% 0.00% -
  Horiz. % 104.07% 103.49% 102.91% 101.16% 101.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.61 15.00 19.05 19.36 11.93 12.74 21.46 -9.09%
  QoQ % 24.07% -21.26% -1.60% 62.28% -6.36% -40.63% -
  Horiz. % 86.72% 69.90% 88.77% 90.21% 55.59% 59.37% 100.00%
EPS 0.59 0.98 3.10 0.96 1.09 0.99 2.39 -60.75%
  QoQ % -39.80% -68.39% 222.92% -11.93% 10.10% -58.58% -
  Horiz. % 24.69% 41.00% 129.71% 40.17% 45.61% 41.42% 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 1.7900 1.7800 1.7577 1.7280 1.7400 1.7200 1.7081 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.79% 104.21% 102.90% 101.17% 101.87% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3000 1.4200 1.4000 1.4000 1.4800 1.5100 1.5000 -
P/RPS 6.99 9.47 7.30 7.18 12.40 11.85 6.94 0.48%
  QoQ % -26.19% 29.73% 1.67% -42.10% 4.64% 70.75% -
  Horiz. % 100.72% 136.46% 105.19% 103.46% 178.67% 170.75% 100.00%
P/EPS 221.62 144.74 44.86 145.49 135.36 152.62 62.35 133.45%
  QoQ % 53.12% 222.65% -69.17% 7.48% -11.31% 144.78% -
  Horiz. % 355.45% 232.14% 71.95% 233.34% 217.10% 244.78% 100.00%
EY 0.45 0.69 2.23 0.69 0.74 0.66 1.60 -57.17%
  QoQ % -34.78% -69.06% 223.19% -6.76% 12.12% -58.75% -
  Horiz. % 28.12% 43.12% 139.38% 43.12% 46.25% 41.25% 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 0.73 0.80 0.79 0.80 0.85 0.88 0.87 -11.07%
  QoQ % -8.75% 1.27% -1.25% -5.88% -3.41% 1.15% -
  Horiz. % 83.91% 91.95% 90.80% 91.95% 97.70% 101.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 -
Price 1.4200 1.3700 1.4200 1.4000 1.4000 1.5200 1.5000 -
P/RPS 7.63 9.13 7.40 7.18 11.73 11.93 6.94 6.54%
  QoQ % -16.43% 23.38% 3.06% -38.79% -1.68% 71.90% -
  Horiz. % 109.94% 131.56% 106.63% 103.46% 169.02% 171.90% 100.00%
P/EPS 242.08 139.64 45.50 145.49 128.04 153.63 62.35 147.64%
  QoQ % 73.36% 206.90% -68.73% 13.63% -16.66% 146.40% -
  Horiz. % 388.26% 223.96% 72.98% 233.34% 205.36% 246.40% 100.00%
EY 0.41 0.72 2.20 0.69 0.78 0.65 1.60 -59.76%
  QoQ % -43.06% -67.27% 218.84% -11.54% 20.00% -59.38% -
  Horiz. % 25.62% 45.00% 137.50% 43.12% 48.75% 40.62% 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 0.77 0.80 0.80 0.80 0.88 0.87 -6.24%
  QoQ % 2.60% -3.75% 0.00% 0.00% -9.09% 1.15% -
  Horiz. % 90.80% 88.51% 91.95% 91.95% 91.95% 101.15% 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
 
 

782  345  529  514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.010.00 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS