Highlights

[YNHPROP] QoQ Quarter Result on 2016-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     25.84%    YoY -     26.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 102,433 63,129 67,382 113,544 90,037 112,156 44,509 74.22%
  QoQ % 62.26% -6.31% -40.66% 26.11% -19.72% 151.98% -
  Horiz. % 230.14% 141.83% 151.39% 255.10% 202.29% 251.99% 100.00%
PBT 7,123 10,892 7,164 18,083 13,020 18,408 4,059 45.44%
  QoQ % -34.60% 52.04% -60.38% 38.89% -29.27% 353.51% -
  Horiz. % 175.49% 268.34% 176.50% 445.50% 320.77% 453.51% 100.00%
Tax -2,068 -5,108 -1,930 -5,444 -2,976 -5,972 -791 89.67%
  QoQ % 59.51% -164.66% 64.55% -82.93% 50.17% -654.99% -
  Horiz. % 261.44% 645.76% 243.99% 688.24% 376.23% 754.99% 100.00%
NP 5,055 5,784 5,234 12,639 10,044 12,436 3,268 33.71%
  QoQ % -12.60% 10.51% -58.59% 25.84% -19.23% 280.54% -
  Horiz. % 154.68% 176.99% 160.16% 386.75% 307.34% 380.54% 100.00%
NP to SH 5,055 5,784 5,234 12,639 10,044 12,436 3,268 33.71%
  QoQ % -12.60% 10.51% -58.59% 25.84% -19.23% 280.54% -
  Horiz. % 154.68% 176.99% 160.16% 386.75% 307.34% 380.54% 100.00%
Tax Rate 29.03 % 46.90 % 26.94 % 30.11 % 22.86 % 32.44 % 19.49 % 30.39%
  QoQ % -38.10% 74.09% -10.53% 31.71% -29.53% 66.44% -
  Horiz. % 148.95% 240.64% 138.22% 154.49% 117.29% 166.44% 100.00%
Total Cost 97,378 57,345 62,148 100,905 79,993 99,720 41,241 77.23%
  QoQ % 69.81% -7.73% -38.41% 26.14% -19.78% 141.80% -
  Horiz. % 236.12% 139.05% 150.69% 244.67% 193.96% 241.80% 100.00%
Net Worth 914,088 920,459 909,879 903,581 776,562 830,443 798,844 9.39%
  QoQ % -0.69% 1.16% 0.70% 16.36% -6.49% 3.96% -
  Horiz. % 114.43% 115.22% 113.90% 113.11% 97.21% 103.96% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 914,088 920,459 909,879 903,581 776,562 830,443 798,844 9.39%
  QoQ % -0.69% 1.16% 0.70% 16.36% -6.49% 3.96% -
  Horiz. % 114.43% 115.22% 113.90% 113.11% 97.21% 103.96% 100.00%
NOSH 525,338 528,999 528,999 525,338 459,504 413,156 403,456 19.22%
  QoQ % -0.69% 0.00% 0.70% 14.33% 11.22% 2.40% -
  Horiz. % 130.21% 131.12% 131.12% 130.21% 113.89% 102.40% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.93 % 9.16 % 7.77 % 11.13 % 11.16 % 11.09 % 7.34 % -23.29%
  QoQ % -46.18% 17.89% -30.19% -0.27% 0.63% 51.09% -
  Horiz. % 67.17% 124.80% 105.86% 151.63% 152.04% 151.09% 100.00%
ROE 0.55 % 0.63 % 0.58 % 1.40 % 1.29 % 1.50 % 0.41 % 21.61%
  QoQ % -12.70% 8.62% -58.57% 8.53% -14.00% 265.85% -
  Horiz. % 134.15% 153.66% 141.46% 341.46% 314.63% 365.85% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.50 11.93 12.74 21.61 19.59 27.15 11.03 46.16%
  QoQ % 63.45% -6.36% -41.05% 10.31% -27.85% 146.15% -
  Horiz. % 176.79% 108.16% 115.50% 195.92% 177.61% 246.15% 100.00%
EPS 0.96 1.09 0.99 2.41 2.19 3.01 0.81 11.98%
  QoQ % -11.93% 10.10% -58.92% 10.05% -27.24% 271.60% -
  Horiz. % 118.52% 134.57% 122.22% 297.53% 270.37% 371.60% 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 1.7400 1.7200 1.7200 1.6900 2.0100 1.9800 -8.25%
  QoQ % 0.00% 1.16% 0.00% 1.78% -15.92% 1.52% -
  Horiz. % 87.88% 87.88% 86.87% 86.87% 85.35% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.36 11.93 12.74 21.46 17.02 21.20 8.41 74.26%
  QoQ % 62.28% -6.36% -40.63% 26.09% -19.72% 152.08% -
  Horiz. % 230.20% 141.85% 151.49% 255.17% 202.38% 252.08% 100.00%
EPS 0.96 1.09 0.99 2.39 1.90 2.35 0.62 33.80%
  QoQ % -11.93% 10.10% -58.58% 25.79% -19.15% 279.03% -
  Horiz. % 154.84% 175.81% 159.68% 385.48% 306.45% 379.03% 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 1.7280 1.7400 1.7200 1.7081 1.4680 1.5698 1.5101 9.39%
  QoQ % -0.69% 1.16% 0.70% 16.36% -6.48% 3.95% -
  Horiz. % 114.43% 115.22% 113.90% 113.11% 97.21% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.4000 1.4800 1.5100 1.5000 1.6200 1.8800 1.9400 -
P/RPS 7.18 12.40 11.85 6.94 8.27 6.93 17.59 -44.94%
  QoQ % -42.10% 4.64% 70.75% -16.08% 19.34% -60.60% -
  Horiz. % 40.82% 70.49% 67.37% 39.45% 47.02% 39.40% 100.00%
P/EPS 145.49 135.36 152.62 62.35 74.11 62.46 239.51 -28.25%
  QoQ % 7.48% -11.31% 144.78% -15.87% 18.65% -73.92% -
  Horiz. % 60.74% 56.52% 63.72% 26.03% 30.94% 26.08% 100.00%
EY 0.69 0.74 0.66 1.60 1.35 1.60 0.42 39.19%
  QoQ % -6.76% 12.12% -58.75% 18.52% -15.62% 280.95% -
  Horiz. % 164.29% 176.19% 157.14% 380.95% 321.43% 380.95% 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 0.85 0.88 0.87 0.96 0.94 0.98 -12.64%
  QoQ % -5.88% -3.41% 1.15% -9.37% 2.13% -4.08% -
  Horiz. % 81.63% 86.73% 89.80% 88.78% 97.96% 95.92% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 27/05/16 -
Price 1.4000 1.4000 1.5200 1.5000 1.5300 1.9200 1.8800 -
P/RPS 7.18 11.73 11.93 6.94 7.81 7.07 17.04 -43.77%
  QoQ % -38.79% -1.68% 71.90% -11.14% 10.47% -58.51% -
  Horiz. % 42.14% 68.84% 70.01% 40.73% 45.83% 41.49% 100.00%
P/EPS 145.49 128.04 153.63 62.35 70.00 63.79 232.10 -26.74%
  QoQ % 13.63% -16.66% 146.40% -10.93% 9.74% -72.52% -
  Horiz. % 62.68% 55.17% 66.19% 26.86% 30.16% 27.48% 100.00%
EY 0.69 0.78 0.65 1.60 1.43 1.57 0.43 37.02%
  QoQ % -11.54% 20.00% -59.38% 11.89% -8.92% 265.12% -
  Horiz. % 160.47% 181.40% 151.16% 372.09% 332.56% 365.12% 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 0.80 0.88 0.87 0.91 0.96 0.95 -10.82%
  QoQ % 0.00% -9.09% 1.15% -4.40% -5.21% 1.05% -
  Horiz. % 84.21% 84.21% 92.63% 91.58% 95.79% 101.05% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS