Highlights

[YNHPROP] QoQ Quarter Result on 2018-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     122.20%    YoY -     36.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 70,279 74,796 86,761 98,180 98,436 79,346 100,784 -21.42%
  QoQ % -6.04% -13.79% -11.63% -0.26% 24.06% -21.27% -
  Horiz. % 69.73% 74.21% 86.09% 97.42% 97.67% 78.73% 100.00%
PBT 7,349 10,558 1,209 13,797 3,994 7,062 24,955 -55.84%
  QoQ % -30.39% 773.28% -91.24% 245.44% -43.44% -71.70% -
  Horiz. % 29.45% 42.31% 4.84% 55.29% 16.00% 28.30% 100.00%
Tax -1,827 -3,279 -789 -6,902 -891 -1,872 -8,560 -64.39%
  QoQ % 44.28% -315.59% 88.57% -674.64% 52.40% 78.13% -
  Horiz. % 21.34% 38.31% 9.22% 80.63% 10.41% 21.87% 100.00%
NP 5,522 7,279 420 6,895 3,103 5,190 16,395 -51.69%
  QoQ % -24.14% 1,633.10% -93.91% 122.20% -40.21% -68.34% -
  Horiz. % 33.68% 44.40% 2.56% 42.06% 18.93% 31.66% 100.00%
NP to SH 5,522 7,279 420 6,895 3,103 5,190 16,395 -51.69%
  QoQ % -24.14% 1,633.10% -93.91% 122.20% -40.21% -68.34% -
  Horiz. % 33.68% 44.40% 2.56% 42.06% 18.93% 31.66% 100.00%
Tax Rate 24.86 % 31.06 % 65.26 % 50.03 % 22.31 % 26.51 % 34.30 % -19.36%
  QoQ % -19.96% -52.41% 30.44% 124.25% -15.84% -22.71% -
  Horiz. % 72.48% 90.55% 190.26% 145.86% 65.04% 77.29% 100.00%
Total Cost 64,757 67,517 86,341 91,285 95,333 74,156 84,389 -16.22%
  QoQ % -4.09% -21.80% -5.42% -4.25% 28.56% -12.13% -
  Horiz. % 76.74% 80.01% 102.31% 108.17% 112.97% 87.87% 100.00%
Net Worth 920,459 915,169 909,879 936,329 946,909 941,619 929,848 -0.68%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 1.27% -
  Horiz. % 98.99% 98.42% 97.85% 100.70% 101.83% 101.27% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 105 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 920,459 915,169 909,879 936,329 946,909 941,619 929,848 -0.68%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 1.27% -
  Horiz. % 98.99% 98.42% 97.85% 100.70% 101.83% 101.27% 100.00%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 525,338 0.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.70% -
  Horiz. % 100.70% 100.70% 100.70% 100.70% 100.70% 100.70% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.86 % 9.73 % 0.48 % 7.02 % 3.15 % 6.54 % 16.27 % -38.51%
  QoQ % -19.22% 1,927.08% -93.16% 122.86% -51.83% -59.80% -
  Horiz. % 48.31% 59.80% 2.95% 43.15% 19.36% 40.20% 100.00%
ROE 0.60 % 0.80 % 0.05 % 0.74 % 0.33 % 0.55 % 1.76 % -51.30%
  QoQ % -25.00% 1,500.00% -93.24% 124.24% -40.00% -68.75% -
  Horiz. % 34.09% 45.45% 2.84% 42.05% 18.75% 31.25% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.29 14.14 16.40 18.56 18.61 15.00 19.18 -21.75%
  QoQ % -6.01% -13.78% -11.64% -0.27% 24.07% -21.79% -
  Horiz. % 69.29% 73.72% 85.51% 96.77% 97.03% 78.21% 100.00%
EPS 1.04 1.38 0.08 1.30 0.59 0.98 3.12 -52.02%
  QoQ % -24.64% 1,625.00% -93.85% 120.34% -39.80% -68.59% -
  Horiz. % 33.33% 44.23% 2.56% 41.67% 18.91% 31.41% 100.00%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7400 1.7300 1.7200 1.7700 1.7900 1.7800 1.7700 -1.14%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 0.56% -
  Horiz. % 98.31% 97.74% 97.18% 100.00% 101.13% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.29 14.14 16.40 18.56 18.61 15.00 19.05 -21.39%
  QoQ % -6.01% -13.78% -11.64% -0.27% 24.07% -21.26% -
  Horiz. % 69.76% 74.23% 86.09% 97.43% 97.69% 78.74% 100.00%
EPS 1.04 1.38 0.08 1.30 0.59 0.98 3.10 -51.81%
  QoQ % -24.64% 1,625.00% -93.85% 120.34% -39.80% -68.39% -
  Horiz. % 33.55% 44.52% 2.58% 41.94% 19.03% 31.61% 100.00%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7400 1.7300 1.7200 1.7700 1.7900 1.7800 1.7577 -0.67%
  QoQ % 0.58% 0.58% -2.82% -1.12% 0.56% 1.27% -
  Horiz. % 98.99% 98.42% 97.86% 100.70% 101.84% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4200 1.1900 1.3000 1.3900 1.3000 1.4200 1.4000 -
P/RPS 18.22 8.42 7.93 7.49 6.99 9.47 7.30 84.31%
  QoQ % 116.39% 6.18% 5.87% 7.15% -26.19% 29.73% -
  Horiz. % 249.59% 115.34% 108.63% 102.60% 95.75% 129.73% 100.00%
P/EPS 231.83 86.48 1,637.38 106.64 221.62 144.74 44.86 199.81%
  QoQ % 168.07% -94.72% 1,435.43% -51.88% 53.12% 222.65% -
  Horiz. % 516.79% 192.78% 3,649.98% 237.72% 494.03% 322.65% 100.00%
EY 0.43 1.16 0.06 0.94 0.45 0.69 2.23 -66.72%
  QoQ % -62.93% 1,833.33% -93.62% 108.89% -34.78% -69.06% -
  Horiz. % 19.28% 52.02% 2.69% 42.15% 20.18% 30.94% 100.00%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.39 0.69 0.76 0.79 0.73 0.80 0.79 45.90%
  QoQ % 101.45% -9.21% -3.80% 8.22% -8.75% 1.27% -
  Horiz. % 175.95% 87.34% 96.20% 100.00% 92.41% 101.27% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 28/05/19 28/02/19 22/11/18 30/08/18 31/05/18 26/02/18 -
Price 2.6300 1.9500 1.2100 1.3400 1.4200 1.3700 1.4200 -
P/RPS 19.80 13.79 7.38 7.22 7.63 9.13 7.40 93.08%
  QoQ % 43.58% 86.86% 2.22% -5.37% -16.43% 23.38% -
  Horiz. % 267.57% 186.35% 99.73% 97.57% 103.11% 123.38% 100.00%
P/EPS 251.95 141.72 1,524.02 102.81 242.08 139.64 45.50 213.98%
  QoQ % 77.78% -90.70% 1,382.37% -57.53% 73.36% 206.90% -
  Horiz. % 553.74% 311.47% 3,349.49% 225.96% 532.04% 306.90% 100.00%
EY 0.40 0.71 0.07 0.97 0.41 0.72 2.20 -68.01%
  QoQ % -43.66% 914.29% -92.78% 136.59% -43.06% -67.27% -
  Horiz. % 18.18% 32.27% 3.18% 44.09% 18.64% 32.73% 100.00%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.51 1.13 0.70 0.76 0.79 0.77 0.80 52.91%
  QoQ % 33.63% 61.43% -7.89% -3.80% 2.60% -3.75% -
  Horiz. % 188.75% 141.25% 87.50% 95.00% 98.75% 96.25% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers