Highlights

[YNHPROP] QoQ Quarter Result on 2016-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -67.38%    YoY -     -36.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 113,544 90,037 112,156 44,509 57,179 112,820 43,861 87.99%
  QoQ % 26.11% -19.72% 151.98% -22.16% -49.32% 157.22% -
  Horiz. % 258.87% 205.28% 255.71% 101.48% 130.36% 257.22% 100.00%
PBT 18,083 13,020 18,408 4,059 2,396 4,031 4,671 145.54%
  QoQ % 38.89% -29.27% 353.51% 69.41% -40.56% -13.70% -
  Horiz. % 387.13% 278.74% 394.09% 86.90% 51.30% 86.30% 100.00%
Tax -5,444 -2,976 -5,972 -791 7,621 -2,528 -2,235 80.55%
  QoQ % -82.93% 50.17% -654.99% -110.38% 401.46% -13.11% -
  Horiz. % 243.58% 133.15% 267.20% 35.39% -340.98% 113.11% 100.00%
NP 12,639 10,044 12,436 3,268 10,017 1,503 2,436 198.21%
  QoQ % 25.84% -19.23% 280.54% -67.38% 566.47% -38.30% -
  Horiz. % 518.84% 412.32% 510.51% 134.15% 411.21% 61.70% 100.00%
NP to SH 12,639 10,044 12,436 3,268 10,017 1,503 2,436 198.21%
  QoQ % 25.84% -19.23% 280.54% -67.38% 566.47% -38.30% -
  Horiz. % 518.84% 412.32% 510.51% 134.15% 411.21% 61.70% 100.00%
Tax Rate 30.11 % 22.86 % 32.44 % 19.49 % -318.07 % 62.71 % 47.85 % -26.46%
  QoQ % 31.71% -29.53% 66.44% 106.13% -607.21% 31.06% -
  Horiz. % 62.93% 47.77% 67.80% 40.73% -664.72% 131.06% 100.00%
Total Cost 100,905 79,993 99,720 41,241 47,162 111,317 41,425 80.55%
  QoQ % 26.14% -19.78% 141.80% -12.55% -57.63% 168.72% -
  Horiz. % 243.58% 193.10% 240.72% 99.56% 113.85% 268.72% 100.00%
Net Worth 903,581 776,562 830,443 798,844 796,532 796,183 791,699 9.17%
  QoQ % 16.36% -6.49% 3.96% 0.29% 0.04% 0.57% -
  Horiz. % 114.13% 98.09% 104.89% 100.90% 100.61% 100.57% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 903,581 776,562 830,443 798,844 796,532 796,183 791,699 9.17%
  QoQ % 16.36% -6.49% 3.96% 0.29% 0.04% 0.57% -
  Horiz. % 114.13% 98.09% 104.89% 100.90% 100.61% 100.57% 100.00%
NOSH 525,338 459,504 413,156 403,456 402,289 406,216 405,999 18.65%
  QoQ % 14.33% 11.22% 2.40% 0.29% -0.97% 0.05% -
  Horiz. % 129.39% 113.18% 101.76% 99.37% 99.09% 100.05% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.13 % 11.16 % 11.09 % 7.34 % 17.52 % 1.33 % 5.55 % 58.69%
  QoQ % -0.27% 0.63% 51.09% -58.11% 1,217.29% -76.04% -
  Horiz. % 200.54% 201.08% 199.82% 132.25% 315.68% 23.96% 100.00%
ROE 1.40 % 1.29 % 1.50 % 0.41 % 1.26 % 0.19 % 0.31 % 171.97%
  QoQ % 8.53% -14.00% 265.85% -67.46% 563.16% -38.71% -
  Horiz. % 451.61% 416.13% 483.87% 132.26% 406.45% 61.29% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.61 19.59 27.15 11.03 14.21 27.77 10.80 58.46%
  QoQ % 10.31% -27.85% 146.15% -22.38% -48.83% 157.13% -
  Horiz. % 200.09% 181.39% 251.39% 102.13% 131.57% 257.13% 100.00%
EPS 2.41 2.19 3.01 0.81 2.49 0.37 0.60 151.62%
  QoQ % 10.05% -27.24% 271.60% -67.47% 572.97% -38.33% -
  Horiz. % 401.67% 365.00% 501.67% 135.00% 415.00% 61.67% 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 1.7200 1.6900 2.0100 1.9800 1.9800 1.9600 1.9500 -7.99%
  QoQ % 1.78% -15.92% 1.52% 0.00% 1.02% 0.51% -
  Horiz. % 88.21% 86.67% 103.08% 101.54% 101.54% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.46 17.02 21.20 8.41 10.81 21.33 8.29 87.99%
  QoQ % 26.09% -19.72% 152.08% -22.20% -49.32% 157.30% -
  Horiz. % 258.87% 205.31% 255.73% 101.45% 130.40% 257.30% 100.00%
EPS 2.39 1.90 2.35 0.62 1.89 0.28 0.46 198.49%
  QoQ % 25.79% -19.15% 279.03% -67.20% 575.00% -39.13% -
  Horiz. % 519.57% 413.04% 510.87% 134.78% 410.87% 60.87% 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 1.7081 1.4680 1.5698 1.5101 1.5057 1.5051 1.4966 9.17%
  QoQ % 16.36% -6.48% 3.95% 0.29% 0.04% 0.57% -
  Horiz. % 114.13% 98.09% 104.89% 100.90% 100.61% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.5000 1.6200 1.8800 1.9400 1.8200 1.8400 1.9000 -
P/RPS 6.94 8.27 6.93 17.59 12.80 6.63 17.59 -46.05%
  QoQ % -16.08% 19.34% -60.60% 37.42% 93.06% -62.31% -
  Horiz. % 39.45% 47.02% 39.40% 100.00% 72.77% 37.69% 100.00%
P/EPS 62.35 74.11 62.46 239.51 73.09 497.30 316.67 -65.99%
  QoQ % -15.87% 18.65% -73.92% 227.69% -85.30% 57.04% -
  Horiz. % 19.69% 23.40% 19.72% 75.63% 23.08% 157.04% 100.00%
EY 1.60 1.35 1.60 0.42 1.37 0.20 0.32 190.98%
  QoQ % 18.52% -15.62% 280.95% -69.34% 585.00% -37.50% -
  Horiz. % 500.00% 421.88% 500.00% 131.25% 428.12% 62.50% 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 0.87 0.96 0.94 0.98 0.92 0.94 0.97 -6.97%
  QoQ % -9.37% 2.13% -4.08% 6.52% -2.13% -3.09% -
  Horiz. % 89.69% 98.97% 96.91% 101.03% 94.85% 96.91% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.5000 1.5300 1.9200 1.8800 1.9500 1.9000 1.6900 -
P/RPS 6.94 7.81 7.07 17.04 13.72 6.84 15.64 -41.68%
  QoQ % -11.14% 10.47% -58.51% 24.20% 100.58% -56.27% -
  Horiz. % 44.37% 49.94% 45.20% 108.95% 87.72% 43.73% 100.00%
P/EPS 62.35 70.00 63.79 232.10 78.31 513.51 281.67 -63.24%
  QoQ % -10.93% 9.74% -72.52% 196.39% -84.75% 82.31% -
  Horiz. % 22.14% 24.85% 22.65% 82.40% 27.80% 182.31% 100.00%
EY 1.60 1.43 1.57 0.43 1.28 0.19 0.36 169.10%
  QoQ % 11.89% -8.92% 265.12% -66.41% 573.68% -47.22% -
  Horiz. % 444.44% 397.22% 436.11% 119.44% 355.56% 52.78% 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 0.87 0.91 0.96 0.95 0.98 0.97 0.87 -
  QoQ % -4.40% -5.21% 1.05% -3.06% 1.03% 11.49% -
  Horiz. % 100.00% 104.60% 110.34% 109.20% 112.64% 111.49% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. 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
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers