Highlights

[YNHPROP] QoQ Quarter Result on 2017-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -58.59%    YoY -     60.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 100,784 102,433 63,129 67,382 113,544 90,037 112,156 -6.86%
  QoQ % -1.61% 62.26% -6.31% -40.66% 26.11% -19.72% -
  Horiz. % 89.86% 91.33% 56.29% 60.08% 101.24% 80.28% 100.00%
PBT 24,955 7,123 10,892 7,164 18,083 13,020 18,408 22.42%
  QoQ % 250.34% -34.60% 52.04% -60.38% 38.89% -29.27% -
  Horiz. % 135.57% 38.70% 59.17% 38.92% 98.23% 70.73% 100.00%
Tax -8,560 -2,068 -5,108 -1,930 -5,444 -2,976 -5,972 27.04%
  QoQ % -313.93% 59.51% -164.66% 64.55% -82.93% 50.17% -
  Horiz. % 143.34% 34.63% 85.53% 32.32% 91.16% 49.83% 100.00%
NP 16,395 5,055 5,784 5,234 12,639 10,044 12,436 20.17%
  QoQ % 224.33% -12.60% 10.51% -58.59% 25.84% -19.23% -
  Horiz. % 131.83% 40.65% 46.51% 42.09% 101.63% 80.77% 100.00%
NP to SH 16,395 5,055 5,784 5,234 12,639 10,044 12,436 20.17%
  QoQ % 224.33% -12.60% 10.51% -58.59% 25.84% -19.23% -
  Horiz. % 131.83% 40.65% 46.51% 42.09% 101.63% 80.77% 100.00%
Tax Rate 34.30 % 29.03 % 46.90 % 26.94 % 30.11 % 22.86 % 32.44 % 3.78%
  QoQ % 18.15% -38.10% 74.09% -10.53% 31.71% -29.53% -
  Horiz. % 105.73% 89.49% 144.57% 83.05% 92.82% 70.47% 100.00%
Total Cost 84,389 97,378 57,345 62,148 100,905 79,993 99,720 -10.50%
  QoQ % -13.34% 69.81% -7.73% -38.41% 26.14% -19.78% -
  Horiz. % 84.63% 97.65% 57.51% 62.32% 101.19% 80.22% 100.00%
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 830,443 7.81%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.49% -
  Horiz. % 111.97% 110.07% 110.84% 109.57% 108.81% 93.51% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 830,443 7.81%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.49% -
  Horiz. % 111.97% 110.07% 110.84% 109.57% 108.81% 93.51% 100.00%
NOSH 525,338 525,338 528,999 528,999 525,338 459,504 413,156 17.32%
  QoQ % 0.00% -0.69% 0.00% 0.70% 14.33% 11.22% -
  Horiz. % 127.15% 127.15% 128.04% 128.04% 127.15% 111.22% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.27 % 4.93 % 9.16 % 7.77 % 11.13 % 11.16 % 11.09 % 29.02%
  QoQ % 230.02% -46.18% 17.89% -30.19% -0.27% 0.63% -
  Horiz. % 146.71% 44.45% 82.60% 70.06% 100.36% 100.63% 100.00%
ROE 1.76 % 0.55 % 0.63 % 0.58 % 1.40 % 1.29 % 1.50 % 11.21%
  QoQ % 220.00% -12.70% 8.62% -58.57% 8.53% -14.00% -
  Horiz. % 117.33% 36.67% 42.00% 38.67% 93.33% 86.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.18 19.50 11.93 12.74 21.61 19.59 27.15 -20.63%
  QoQ % -1.64% 63.45% -6.36% -41.05% 10.31% -27.85% -
  Horiz. % 70.64% 71.82% 43.94% 46.92% 79.59% 72.15% 100.00%
EPS 3.12 0.96 1.09 0.99 2.41 2.19 3.01 2.42%
  QoQ % 225.00% -11.93% 10.10% -58.92% 10.05% -27.24% -
  Horiz. % 103.65% 31.89% 36.21% 32.89% 80.07% 72.76% 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 1.7700 1.7400 1.7400 1.7200 1.7200 1.6900 2.0100 -8.11%
  QoQ % 1.72% 0.00% 1.16% 0.00% 1.78% -15.92% -
  Horiz. % 88.06% 86.57% 86.57% 85.57% 85.57% 84.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.05 19.36 11.93 12.74 21.46 17.02 21.20 -6.86%
  QoQ % -1.60% 62.28% -6.36% -40.63% 26.09% -19.72% -
  Horiz. % 89.86% 91.32% 56.27% 60.09% 101.23% 80.28% 100.00%
EPS 3.10 0.96 1.09 0.99 2.39 1.90 2.35 20.22%
  QoQ % 222.92% -11.93% 10.10% -58.58% 25.79% -19.15% -
  Horiz. % 131.91% 40.85% 46.38% 42.13% 101.70% 80.85% 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 1.7577 1.7280 1.7400 1.7200 1.7081 1.4680 1.5698 7.81%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.48% -
  Horiz. % 111.97% 110.08% 110.84% 109.57% 108.81% 93.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.4000 1.4800 1.5100 1.5000 1.6200 1.8800 -
P/RPS 7.30 7.18 12.40 11.85 6.94 8.27 6.93 3.52%
  QoQ % 1.67% -42.10% 4.64% 70.75% -16.08% 19.34% -
  Horiz. % 105.34% 103.61% 178.93% 171.00% 100.14% 119.34% 100.00%
P/EPS 44.86 145.49 135.36 152.62 62.35 74.11 62.46 -19.75%
  QoQ % -69.17% 7.48% -11.31% 144.78% -15.87% 18.65% -
  Horiz. % 71.82% 232.93% 216.71% 244.35% 99.82% 118.65% 100.00%
EY 2.23 0.69 0.74 0.66 1.60 1.35 1.60 24.70%
  QoQ % 223.19% -6.76% 12.12% -58.75% 18.52% -15.62% -
  Horiz. % 139.38% 43.12% 46.25% 41.25% 100.00% 84.38% 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 0.80 0.85 0.88 0.87 0.96 0.94 -10.92%
  QoQ % -1.25% -5.88% -3.41% 1.15% -9.37% 2.13% -
  Horiz. % 84.04% 85.11% 90.43% 93.62% 92.55% 102.13% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 -
Price 1.4200 1.4000 1.4000 1.5200 1.5000 1.5300 1.9200 -
P/RPS 7.40 7.18 11.73 11.93 6.94 7.81 7.07 3.08%
  QoQ % 3.06% -38.79% -1.68% 71.90% -11.14% 10.47% -
  Horiz. % 104.67% 101.56% 165.91% 168.74% 98.16% 110.47% 100.00%
P/EPS 45.50 145.49 128.04 153.63 62.35 70.00 63.79 -20.12%
  QoQ % -68.73% 13.63% -16.66% 146.40% -10.93% 9.74% -
  Horiz. % 71.33% 228.08% 200.72% 240.84% 97.74% 109.74% 100.00%
EY 2.20 0.69 0.78 0.65 1.60 1.43 1.57 25.15%
  QoQ % 218.84% -11.54% 20.00% -59.38% 11.89% -8.92% -
  Horiz. % 140.13% 43.95% 49.68% 41.40% 101.91% 91.08% 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 0.80 0.88 0.87 0.91 0.96 -11.42%
  QoQ % 0.00% 0.00% -9.09% 1.15% -4.40% -5.21% -
  Horiz. % 83.33% 83.33% 83.33% 91.67% 90.62% 94.79% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers