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 - 530,384
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers