Highlights

[YNHPROP] QoQ TTM Result on 2017-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -16.48%    YoY -     23.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 345,692 333,728 346,488 334,092 383,119 360,246 303,881 8.98%
  QoQ % 3.58% -3.68% 3.71% -12.80% 6.35% 18.55% -
  Horiz. % 113.76% 109.82% 114.02% 109.94% 126.08% 118.55% 100.00%
PBT 50,032 50,134 43,262 49,159 56,675 53,570 37,883 20.40%
  QoQ % -0.20% 15.88% -12.00% -13.26% 5.80% 41.41% -
  Horiz. % 132.07% 132.34% 114.20% 129.77% 149.61% 141.41% 100.00%
Tax -17,608 -17,666 -14,550 -15,458 -16,322 -15,183 -2,118 310.91%
  QoQ % 0.33% -21.42% 5.87% 5.29% -7.50% -616.86% -
  Horiz. % 831.35% 834.09% 686.97% 729.84% 770.63% 716.86% 100.00%
NP 32,424 32,468 28,712 33,701 40,353 38,387 35,765 -6.33%
  QoQ % -0.14% 13.08% -14.80% -16.48% 5.12% 7.33% -
  Horiz. % 90.66% 90.78% 80.28% 94.23% 112.83% 107.33% 100.00%
NP to SH 32,424 32,468 28,712 33,701 40,353 38,387 35,765 -6.33%
  QoQ % -0.14% 13.08% -14.80% -16.48% 5.12% 7.33% -
  Horiz. % 90.66% 90.78% 80.28% 94.23% 112.83% 107.33% 100.00%
Tax Rate 35.19 % 35.24 % 33.63 % 31.44 % 28.80 % 28.34 % 5.59 % 241.32%
  QoQ % -0.14% 4.79% 6.97% 9.17% 1.62% 406.98% -
  Horiz. % 629.52% 630.41% 601.61% 562.43% 515.21% 506.98% 100.00%
Total Cost 313,268 301,260 317,776 300,391 342,766 321,859 268,116 10.94%
  QoQ % 3.99% -5.20% 5.79% -12.36% 6.50% 20.04% -
  Horiz. % 116.84% 112.36% 118.52% 112.04% 127.84% 120.04% 100.00%
Net Worth 941,619 929,848 914,088 920,459 909,879 903,581 776,562 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.74% 117.71% 118.53% 117.17% 116.36% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 941,619 929,848 914,088 920,459 909,879 903,581 776,562 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.74% 117.71% 118.53% 117.17% 116.36% 100.00%
NOSH 528,999 525,338 525,338 528,999 528,999 525,338 459,504 9.85%
  QoQ % 0.70% 0.00% -0.69% 0.00% 0.70% 14.33% -
  Horiz. % 115.12% 114.33% 114.33% 115.12% 115.12% 114.33% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.38 % 9.73 % 8.29 % 10.09 % 10.53 % 10.66 % 11.77 % -14.05%
  QoQ % -3.60% 17.37% -17.84% -4.18% -1.22% -9.43% -
  Horiz. % 79.69% 82.67% 70.43% 85.73% 89.46% 90.57% 100.00%
ROE 3.44 % 3.49 % 3.14 % 3.66 % 4.43 % 4.25 % 4.61 % -17.75%
  QoQ % -1.43% 11.15% -14.21% -17.38% 4.24% -7.81% -
  Horiz. % 74.62% 75.70% 68.11% 79.39% 96.10% 92.19% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.35 63.53 65.96 63.16 72.42 68.57 66.13 -0.79%
  QoQ % 2.86% -3.68% 4.43% -12.79% 5.61% 3.69% -
  Horiz. % 98.82% 96.07% 99.74% 95.51% 109.51% 103.69% 100.00%
EPS 6.13 6.18 5.47 6.37 7.63 7.31 7.78 -14.70%
  QoQ % -0.81% 12.98% -14.13% -16.51% 4.38% -6.04% -
  Horiz. % 78.79% 79.43% 70.31% 81.88% 98.07% 93.96% 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 1.7800 1.7700 1.7400 1.7400 1.7200 1.7200 1.6900 3.52%
  QoQ % 0.56% 1.72% 0.00% 1.16% 0.00% 1.78% -
  Horiz. % 105.33% 104.73% 102.96% 102.96% 101.78% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.35 63.09 65.50 63.16 72.42 68.10 57.44 8.99%
  QoQ % 3.58% -3.68% 3.70% -12.79% 6.34% 18.56% -
  Horiz. % 113.77% 109.84% 114.03% 109.96% 126.08% 118.56% 100.00%
EPS 6.13 6.14 5.43 6.37 7.63 7.26 6.76 -6.32%
  QoQ % -0.16% 13.08% -14.76% -16.51% 5.10% 7.40% -
  Horiz. % 90.68% 90.83% 80.33% 94.23% 112.87% 107.40% 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 1.7800 1.7577 1.7280 1.7400 1.7200 1.7081 1.4680 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.73% 117.71% 118.53% 117.17% 116.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.4200 1.4000 1.4000 1.4800 1.5100 1.5000 1.6200 -
P/RPS 2.17 2.20 2.12 2.34 2.08 2.19 2.45 -7.78%
  QoQ % -1.36% 3.77% -9.40% 12.50% -5.02% -10.61% -
  Horiz. % 88.57% 89.80% 86.53% 95.51% 84.90% 89.39% 100.00%
P/EPS 23.17 22.65 25.62 23.23 19.80 20.53 20.81 7.43%
  QoQ % 2.30% -11.59% 10.29% 17.32% -3.56% -1.35% -
  Horiz. % 111.34% 108.84% 123.11% 111.63% 95.15% 98.65% 100.00%
EY 4.32 4.41 3.90 4.30 5.05 4.87 4.80 -6.79%
  QoQ % -2.04% 13.08% -9.30% -14.85% 3.70% 1.46% -
  Horiz. % 90.00% 91.87% 81.25% 89.58% 105.21% 101.46% 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 0.79 0.80 0.85 0.88 0.87 0.96 -11.45%
  QoQ % 1.27% -1.25% -5.88% -3.41% 1.15% -9.37% -
  Horiz. % 83.33% 82.29% 83.33% 88.54% 91.67% 90.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 -
Price 1.3700 1.4200 1.4000 1.4000 1.5200 1.5000 1.5300 -
P/RPS 2.10 2.24 2.12 2.22 2.10 2.19 2.31 -6.16%
  QoQ % -6.25% 5.66% -4.50% 5.71% -4.11% -5.19% -
  Horiz. % 90.91% 96.97% 91.77% 96.10% 90.91% 94.81% 100.00%
P/EPS 22.35 22.98 25.62 21.98 19.93 20.53 19.66 8.93%
  QoQ % -2.74% -10.30% 16.56% 10.29% -2.92% 4.43% -
  Horiz. % 113.68% 116.89% 130.32% 111.80% 101.37% 104.43% 100.00%
EY 4.47 4.35 3.90 4.55 5.02 4.87 5.09 -8.30%
  QoQ % 2.76% 11.54% -14.29% -9.36% 3.08% -4.32% -
  Horiz. % 87.82% 85.46% 76.62% 89.39% 98.62% 95.68% 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 0.77 0.80 0.80 0.80 0.88 0.87 0.91 -10.55%
  QoQ % -3.75% 0.00% 0.00% -9.09% 1.15% -4.40% -
  Horiz. % 84.62% 87.91% 87.91% 87.91% 96.70% 95.60% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers