Highlights

[YNHPROP] QoQ TTM Result on 2016-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     7.33%    YoY -     100.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 346,488 334,092 383,119 360,246 303,881 326,664 258,369 21.59%
  QoQ % 3.71% -12.80% 6.35% 18.55% -6.97% 26.43% -
  Horiz. % 134.11% 129.31% 148.28% 139.43% 117.62% 126.43% 100.00%
PBT 43,262 49,159 56,675 53,570 37,883 28,894 15,157 101.09%
  QoQ % -12.00% -13.26% 5.80% 41.41% 31.11% 90.63% -
  Horiz. % 285.43% 324.33% 373.92% 353.43% 249.94% 190.63% 100.00%
Tax -14,550 -15,458 -16,322 -15,183 -2,118 -1,670 2,067 -
  QoQ % 5.87% 5.29% -7.50% -616.86% -26.83% -180.79% -
  Horiz. % -703.92% -747.85% -789.65% -734.54% -102.47% -80.79% 100.00%
NP 28,712 33,701 40,353 38,387 35,765 27,224 17,224 40.55%
  QoQ % -14.80% -16.48% 5.12% 7.33% 31.37% 58.06% -
  Horiz. % 166.70% 195.66% 234.28% 222.87% 207.65% 158.06% 100.00%
NP to SH 28,712 33,701 40,353 38,387 35,765 27,224 17,224 40.55%
  QoQ % -14.80% -16.48% 5.12% 7.33% 31.37% 58.06% -
  Horiz. % 166.70% 195.66% 234.28% 222.87% 207.65% 158.06% 100.00%
Tax Rate 33.63 % 31.44 % 28.80 % 28.34 % 5.59 % 5.78 % -13.64 % -
  QoQ % 6.97% 9.17% 1.62% 406.98% -3.29% 142.38% -
  Horiz. % -246.55% -230.50% -211.14% -207.77% -40.98% -42.38% 100.00%
Total Cost 317,776 300,391 342,766 321,859 268,116 299,440 241,145 20.18%
  QoQ % 5.79% -12.36% 6.50% 20.04% -10.46% 24.17% -
  Horiz. % 131.78% 124.57% 142.14% 133.47% 111.18% 124.17% 100.00%
Net Worth 914,088 920,459 909,879 903,581 776,562 830,443 798,844 9.39%
  QoQ % -0.69% 1.16% 0.70% 16.36% -6.49% 3.96% -
  Horiz. % 114.43% 115.22% 113.90% 113.11% 97.21% 103.96% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 914,088 920,459 909,879 903,581 776,562 830,443 798,844 9.39%
  QoQ % -0.69% 1.16% 0.70% 16.36% -6.49% 3.96% -
  Horiz. % 114.43% 115.22% 113.90% 113.11% 97.21% 103.96% 100.00%
NOSH 525,338 528,999 528,999 525,338 459,504 413,156 403,456 19.22%
  QoQ % -0.69% 0.00% 0.70% 14.33% 11.22% 2.40% -
  Horiz. % 130.21% 131.12% 131.12% 130.21% 113.89% 102.40% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.29 % 10.09 % 10.53 % 10.66 % 11.77 % 8.33 % 6.67 % 15.58%
  QoQ % -17.84% -4.18% -1.22% -9.43% 41.30% 24.89% -
  Horiz. % 124.29% 151.27% 157.87% 159.82% 176.46% 124.89% 100.00%
ROE 3.14 % 3.66 % 4.43 % 4.25 % 4.61 % 3.28 % 2.16 % 28.30%
  QoQ % -14.21% -17.38% 4.24% -7.81% 40.55% 51.85% -
  Horiz. % 145.37% 169.44% 205.09% 196.76% 213.43% 151.85% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 65.96 63.16 72.42 68.57 66.13 79.07 64.04 1.99%
  QoQ % 4.43% -12.79% 5.61% 3.69% -16.37% 23.47% -
  Horiz. % 103.00% 98.63% 113.09% 107.07% 103.26% 123.47% 100.00%
EPS 5.47 6.37 7.63 7.31 7.78 6.59 4.27 17.93%
  QoQ % -14.13% -16.51% 4.38% -6.04% 18.06% 54.33% -
  Horiz. % 128.10% 149.18% 178.69% 171.19% 182.20% 154.33% 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 1.7400 1.7400 1.7200 1.7200 1.6900 2.0100 1.9800 -8.25%
  QoQ % 0.00% 1.16% 0.00% 1.78% -15.92% 1.52% -
  Horiz. % 87.88% 87.88% 86.87% 86.87% 85.35% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 65.50 63.16 72.42 68.10 57.44 61.75 48.84 21.59%
  QoQ % 3.70% -12.79% 6.34% 18.56% -6.98% 26.43% -
  Horiz. % 134.11% 129.32% 148.28% 139.43% 117.61% 126.43% 100.00%
EPS 5.43 6.37 7.63 7.26 6.76 5.15 3.26 40.47%
  QoQ % -14.76% -16.51% 5.10% 7.40% 31.26% 57.98% -
  Horiz. % 166.56% 195.40% 234.05% 222.70% 207.36% 157.98% 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 1.7280 1.7400 1.7200 1.7081 1.4680 1.5698 1.5101 9.39%
  QoQ % -0.69% 1.16% 0.70% 16.36% -6.48% 3.95% -
  Horiz. % 114.43% 115.22% 113.90% 113.11% 97.21% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.4000 1.4800 1.5100 1.5000 1.6200 1.8800 1.9400 -
P/RPS 2.12 2.34 2.08 2.19 2.45 2.38 3.03 -21.17%
  QoQ % -9.40% 12.50% -5.02% -10.61% 2.94% -21.45% -
  Horiz. % 69.97% 77.23% 68.65% 72.28% 80.86% 78.55% 100.00%
P/EPS 25.62 23.23 19.80 20.53 20.81 28.53 45.44 -31.73%
  QoQ % 10.29% 17.32% -3.56% -1.35% -27.06% -37.21% -
  Horiz. % 56.38% 51.12% 43.57% 45.18% 45.80% 62.79% 100.00%
EY 3.90 4.30 5.05 4.87 4.80 3.50 2.20 46.42%
  QoQ % -9.30% -14.85% 3.70% 1.46% 37.14% 59.09% -
  Horiz. % 177.27% 195.45% 229.55% 221.36% 218.18% 159.09% 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 0.85 0.88 0.87 0.96 0.94 0.98 -12.64%
  QoQ % -5.88% -3.41% 1.15% -9.37% 2.13% -4.08% -
  Horiz. % 81.63% 86.73% 89.80% 88.78% 97.96% 95.92% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 27/05/16 -
Price 1.4000 1.4000 1.5200 1.5000 1.5300 1.9200 1.8800 -
P/RPS 2.12 2.22 2.10 2.19 2.31 2.43 2.94 -19.57%
  QoQ % -4.50% 5.71% -4.11% -5.19% -4.94% -17.35% -
  Horiz. % 72.11% 75.51% 71.43% 74.49% 78.57% 82.65% 100.00%
P/EPS 25.62 21.98 19.93 20.53 19.66 29.14 44.04 -30.29%
  QoQ % 16.56% 10.29% -2.92% 4.43% -32.53% -33.83% -
  Horiz. % 58.17% 49.91% 45.25% 46.62% 44.64% 66.17% 100.00%
EY 3.90 4.55 5.02 4.87 5.09 3.43 2.27 43.40%
  QoQ % -14.29% -9.36% 3.08% -4.32% 48.40% 51.10% -
  Horiz. % 171.81% 200.44% 221.15% 214.54% 224.23% 151.10% 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 0.88 0.87 0.91 0.96 0.95 -10.82%
  QoQ % 0.00% -9.09% 1.15% -4.40% -5.21% 1.05% -
  Horiz. % 84.21% 84.21% 92.63% 91.58% 95.79% 101.05% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers