Highlights

[YNHPROP] QoQ TTM Result on 2017-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -14.80%    YoY -     -19.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 380,999 345,692 333,728 346,488 334,092 383,119 360,246 3.82%
  QoQ % 10.21% 3.58% -3.68% 3.71% -12.80% 6.35% -
  Horiz. % 105.76% 95.96% 92.64% 96.18% 92.74% 106.35% 100.00%
PBT 43,134 50,032 50,134 43,262 49,159 56,675 53,570 -13.48%
  QoQ % -13.79% -0.20% 15.88% -12.00% -13.26% 5.80% -
  Horiz. % 80.52% 93.40% 93.59% 80.76% 91.77% 105.80% 100.00%
Tax -13,391 -17,608 -17,666 -14,550 -15,458 -16,322 -15,183 -8.05%
  QoQ % 23.95% 0.33% -21.42% 5.87% 5.29% -7.50% -
  Horiz. % 88.20% 115.97% 116.35% 95.83% 101.81% 107.50% 100.00%
NP 29,743 32,424 32,468 28,712 33,701 40,353 38,387 -15.68%
  QoQ % -8.27% -0.14% 13.08% -14.80% -16.48% 5.12% -
  Horiz. % 77.48% 84.47% 84.58% 74.80% 87.79% 105.12% 100.00%
NP to SH 29,743 32,424 32,468 28,712 33,701 40,353 38,387 -15.68%
  QoQ % -8.27% -0.14% 13.08% -14.80% -16.48% 5.12% -
  Horiz. % 77.48% 84.47% 84.58% 74.80% 87.79% 105.12% 100.00%
Tax Rate 31.05 % 35.19 % 35.24 % 33.63 % 31.44 % 28.80 % 28.34 % 6.30%
  QoQ % -11.76% -0.14% 4.79% 6.97% 9.17% 1.62% -
  Horiz. % 109.56% 124.17% 124.35% 118.67% 110.94% 101.62% 100.00%
Total Cost 351,256 313,268 301,260 317,776 300,391 342,766 321,859 6.02%
  QoQ % 12.13% 3.99% -5.20% 5.79% -12.36% 6.50% -
  Horiz. % 109.13% 97.33% 93.60% 98.73% 93.33% 106.50% 100.00%
Net Worth 946,909 941,619 929,848 914,088 920,459 909,879 903,581 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.80% 104.21% 102.91% 101.16% 101.87% 100.70% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 946,909 941,619 929,848 914,088 920,459 909,879 903,581 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.80% 104.21% 102.91% 101.16% 101.87% 100.70% 100.00%
NOSH 528,999 528,999 525,338 525,338 528,999 528,999 525,338 0.47%
  QoQ % 0.00% 0.70% 0.00% -0.69% 0.00% 0.70% -
  Horiz. % 100.70% 100.70% 100.00% 100.00% 100.70% 100.70% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.81 % 9.38 % 9.73 % 8.29 % 10.09 % 10.53 % 10.66 % -18.78%
  QoQ % -16.74% -3.60% 17.37% -17.84% -4.18% -1.22% -
  Horiz. % 73.26% 87.99% 91.28% 77.77% 94.65% 98.78% 100.00%
ROE 3.14 % 3.44 % 3.49 % 3.14 % 3.66 % 4.43 % 4.25 % -18.32%
  QoQ % -8.72% -1.43% 11.15% -14.21% -17.38% 4.24% -
  Horiz. % 73.88% 80.94% 82.12% 73.88% 86.12% 104.24% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 72.02 65.35 63.53 65.96 63.16 72.42 68.57 3.34%
  QoQ % 10.21% 2.86% -3.68% 4.43% -12.79% 5.61% -
  Horiz. % 105.03% 95.30% 92.65% 96.19% 92.11% 105.61% 100.00%
EPS 5.62 6.13 6.18 5.47 6.37 7.63 7.31 -16.12%
  QoQ % -8.32% -0.81% 12.98% -14.13% -16.51% 4.38% -
  Horiz. % 76.88% 83.86% 84.54% 74.83% 87.14% 104.38% 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 1.7900 1.7800 1.7700 1.7400 1.7400 1.7200 1.7200 2.70%
  QoQ % 0.56% 0.56% 1.72% 0.00% 1.16% 0.00% -
  Horiz. % 104.07% 103.49% 102.91% 101.16% 101.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 72.02 65.35 63.09 65.50 63.16 72.42 68.10 3.81%
  QoQ % 10.21% 3.58% -3.68% 3.70% -12.79% 6.34% -
  Horiz. % 105.76% 95.96% 92.64% 96.18% 92.75% 106.34% 100.00%
EPS 5.62 6.13 6.14 5.43 6.37 7.63 7.26 -15.73%
  QoQ % -8.32% -0.16% 13.08% -14.76% -16.51% 5.10% -
  Horiz. % 77.41% 84.44% 84.57% 74.79% 87.74% 105.10% 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 1.7900 1.7800 1.7577 1.7280 1.7400 1.7200 1.7081 3.18%
  QoQ % 0.56% 1.27% 1.72% -0.69% 1.16% 0.70% -
  Horiz. % 104.79% 104.21% 102.90% 101.17% 101.87% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3000 1.4200 1.4000 1.4000 1.4800 1.5100 1.5000 -
P/RPS 1.80 2.17 2.20 2.12 2.34 2.08 2.19 -12.29%
  QoQ % -17.05% -1.36% 3.77% -9.40% 12.50% -5.02% -
  Horiz. % 82.19% 99.09% 100.46% 96.80% 106.85% 94.98% 100.00%
P/EPS 23.12 23.17 22.65 25.62 23.23 19.80 20.53 8.27%
  QoQ % -0.22% 2.30% -11.59% 10.29% 17.32% -3.56% -
  Horiz. % 112.62% 112.86% 110.33% 124.79% 113.15% 96.44% 100.00%
EY 4.33 4.32 4.41 3.90 4.30 5.05 4.87 -7.56%
  QoQ % 0.23% -2.04% 13.08% -9.30% -14.85% 3.70% -
  Horiz. % 88.91% 88.71% 90.55% 80.08% 88.30% 103.70% 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 0.73 0.80 0.79 0.80 0.85 0.88 0.87 -11.07%
  QoQ % -8.75% 1.27% -1.25% -5.88% -3.41% 1.15% -
  Horiz. % 83.91% 91.95% 90.80% 91.95% 97.70% 101.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 -
Price 1.4200 1.3700 1.4200 1.4000 1.4000 1.5200 1.5000 -
P/RPS 1.97 2.10 2.24 2.12 2.22 2.10 2.19 -6.83%
  QoQ % -6.19% -6.25% 5.66% -4.50% 5.71% -4.11% -
  Horiz. % 89.95% 95.89% 102.28% 96.80% 101.37% 95.89% 100.00%
P/EPS 25.26 22.35 22.98 25.62 21.98 19.93 20.53 14.87%
  QoQ % 13.02% -2.74% -10.30% 16.56% 10.29% -2.92% -
  Horiz. % 123.04% 108.87% 111.93% 124.79% 107.06% 97.08% 100.00%
EY 3.96 4.47 4.35 3.90 4.55 5.02 4.87 -12.91%
  QoQ % -11.41% 2.76% 11.54% -14.29% -9.36% 3.08% -
  Horiz. % 81.31% 91.79% 89.32% 80.08% 93.43% 103.08% 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 0.79 0.77 0.80 0.80 0.80 0.88 0.87 -6.24%
  QoQ % 2.60% -3.75% 0.00% 0.00% -9.09% 1.15% -
  Horiz. % 90.80% 88.51% 91.95% 91.95% 91.95% 101.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers