Highlights

[YNHPROP] QoQ TTM Result on 2018-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -8.27%    YoY -     -11.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 358,173 362,723 376,746 380,999 345,692 333,728 346,488 2.24%
  QoQ % -1.25% -3.72% -1.12% 10.21% 3.58% -3.68% -
  Horiz. % 103.37% 104.69% 108.73% 109.96% 99.77% 96.32% 100.00%
PBT 29,558 26,062 49,808 43,134 50,032 50,134 43,262 -22.44%
  QoQ % 13.41% -47.68% 15.47% -13.79% -0.20% 15.88% -
  Horiz. % 68.32% 60.24% 115.13% 99.70% 115.65% 115.88% 100.00%
Tax -11,861 -10,454 -18,225 -13,391 -17,608 -17,666 -14,550 -12.75%
  QoQ % -13.46% 42.64% -36.10% 23.95% 0.33% -21.42% -
  Horiz. % 81.52% 71.85% 125.26% 92.03% 121.02% 121.42% 100.00%
NP 17,697 15,608 31,583 29,743 32,424 32,468 28,712 -27.60%
  QoQ % 13.38% -50.58% 6.19% -8.27% -0.14% 13.08% -
  Horiz. % 61.64% 54.36% 110.00% 103.59% 112.93% 113.08% 100.00%
NP to SH 17,697 15,608 31,583 29,743 32,424 32,468 28,712 -27.60%
  QoQ % 13.38% -50.58% 6.19% -8.27% -0.14% 13.08% -
  Horiz. % 61.64% 54.36% 110.00% 103.59% 112.93% 113.08% 100.00%
Tax Rate 40.13 % 40.11 % 36.59 % 31.05 % 35.19 % 35.24 % 33.63 % 12.51%
  QoQ % 0.05% 9.62% 17.84% -11.76% -0.14% 4.79% -
  Horiz. % 119.33% 119.27% 108.80% 92.33% 104.64% 104.79% 100.00%
Total Cost 340,476 347,115 345,163 351,256 313,268 301,260 317,776 4.71%
  QoQ % -1.91% 0.57% -1.73% 12.13% 3.99% -5.20% -
  Horiz. % 107.14% 109.23% 108.62% 110.54% 98.58% 94.80% 100.00%
Net Worth 915,169 909,879 936,329 946,909 941,619 929,848 914,088 0.08%
  QoQ % 0.58% -2.82% -1.12% 0.56% 1.27% 1.72% -
  Horiz. % 100.12% 99.54% 102.43% 103.59% 103.01% 101.72% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 105 105 105 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 0.60 % 0.68 % 0.33 % - % - % - % - % -
  QoQ % -11.76% 106.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.82% 206.06% 100.00% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 915,169 909,879 936,329 946,909 941,619 929,848 914,088 0.08%
  QoQ % 0.58% -2.82% -1.12% 0.56% 1.27% 1.72% -
  Horiz. % 100.12% 99.54% 102.43% 103.59% 103.01% 101.72% 100.00%
NOSH 528,999 528,999 528,999 528,999 528,999 525,338 525,338 0.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.70% 0.00% -
  Horiz. % 100.70% 100.70% 100.70% 100.70% 100.70% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.94 % 4.30 % 8.38 % 7.81 % 9.38 % 9.73 % 8.29 % -29.21%
  QoQ % 14.88% -48.69% 7.30% -16.74% -3.60% 17.37% -
  Horiz. % 59.59% 51.87% 101.09% 94.21% 113.15% 117.37% 100.00%
ROE 1.93 % 1.72 % 3.37 % 3.14 % 3.44 % 3.49 % 3.14 % -27.73%
  QoQ % 12.21% -48.96% 7.32% -8.72% -1.43% 11.15% -
  Horiz. % 61.46% 54.78% 107.32% 100.00% 109.55% 111.15% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 67.71 68.57 71.22 72.02 65.35 63.53 65.96 1.76%
  QoQ % -1.25% -3.72% -1.11% 10.21% 2.86% -3.68% -
  Horiz. % 102.65% 103.96% 107.97% 109.19% 99.08% 96.32% 100.00%
EPS 3.35 2.95 5.97 5.62 6.13 6.18 5.47 -27.90%
  QoQ % 13.56% -50.59% 6.23% -8.32% -0.81% 12.98% -
  Horiz. % 61.24% 53.93% 109.14% 102.74% 112.07% 112.98% 100.00%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.7300 1.7200 1.7700 1.7900 1.7800 1.7700 1.7400 -0.38%
  QoQ % 0.58% -2.82% -1.12% 0.56% 0.56% 1.72% -
  Horiz. % 99.43% 98.85% 101.72% 102.87% 102.30% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 67.71 68.57 71.22 72.02 65.35 63.09 65.50 2.24%
  QoQ % -1.25% -3.72% -1.11% 10.21% 3.58% -3.68% -
  Horiz. % 103.37% 104.69% 108.73% 109.95% 99.77% 96.32% 100.00%
EPS 3.35 2.95 5.97 5.62 6.13 6.14 5.43 -27.55%
  QoQ % 13.56% -50.59% 6.23% -8.32% -0.16% 13.08% -
  Horiz. % 61.69% 54.33% 109.94% 103.50% 112.89% 113.08% 100.00%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.7300 1.7200 1.7700 1.7900 1.7800 1.7577 1.7280 0.08%
  QoQ % 0.58% -2.82% -1.12% 0.56% 1.27% 1.72% -
  Horiz. % 100.12% 99.54% 102.43% 103.59% 103.01% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.1900 1.3000 1.3900 1.3000 1.4200 1.4000 1.4000 -
P/RPS 1.76 1.90 1.95 1.80 2.17 2.20 2.12 -11.68%
  QoQ % -7.37% -2.56% 8.33% -17.05% -1.36% 3.77% -
  Horiz. % 83.02% 89.62% 91.98% 84.91% 102.36% 103.77% 100.00%
P/EPS 35.57 44.06 23.28 23.12 23.17 22.65 25.62 24.48%
  QoQ % -19.27% 89.26% 0.69% -0.22% 2.30% -11.59% -
  Horiz. % 138.84% 171.98% 90.87% 90.24% 90.44% 88.41% 100.00%
EY 2.81 2.27 4.30 4.33 4.32 4.41 3.90 -19.65%
  QoQ % 23.79% -47.21% -0.69% 0.23% -2.04% 13.08% -
  Horiz. % 72.05% 58.21% 110.26% 111.03% 110.77% 113.08% 100.00%
DY 0.02 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% - - - -
P/NAPS 0.69 0.76 0.79 0.73 0.80 0.79 0.80 -9.40%
  QoQ % -9.21% -3.80% 8.22% -8.75% 1.27% -1.25% -
  Horiz. % 86.25% 95.00% 98.75% 91.25% 100.00% 98.75% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 22/11/18 30/08/18 31/05/18 26/02/18 23/11/17 -
Price 1.9500 1.2100 1.3400 1.4200 1.3700 1.4200 1.4000 -
P/RPS 2.88 1.76 1.88 1.97 2.10 2.24 2.12 22.68%
  QoQ % 63.64% -6.38% -4.57% -6.19% -6.25% 5.66% -
  Horiz. % 135.85% 83.02% 88.68% 92.92% 99.06% 105.66% 100.00%
P/EPS 58.29 41.01 22.44 25.26 22.35 22.98 25.62 73.07%
  QoQ % 42.14% 82.75% -11.16% 13.02% -2.74% -10.30% -
  Horiz. % 227.52% 160.07% 87.59% 98.59% 87.24% 89.70% 100.00%
EY 1.72 2.44 4.46 3.96 4.47 4.35 3.90 -42.09%
  QoQ % -29.51% -45.29% 12.63% -11.41% 2.76% 11.54% -
  Horiz. % 44.10% 62.56% 114.36% 101.54% 114.62% 111.54% 100.00%
DY 0.01 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % -50.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 100.00% - - - -
P/NAPS 1.13 0.70 0.76 0.79 0.77 0.80 0.80 25.92%
  QoQ % 61.43% -7.89% -3.80% 2.60% -3.75% 0.00% -
  Horiz. % 141.25% 87.50% 95.00% 98.75% 96.25% 100.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers