Highlights

[YNHPROP] QoQ TTM Result on 2016-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -9.98%    YoY -     -49.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 360,246 303,881 326,664 258,369 317,089 316,111 347,316 2.46%
  QoQ % 18.55% -6.97% 26.43% -18.52% 0.31% -8.98% -
  Horiz. % 103.72% 87.49% 94.05% 74.39% 91.30% 91.02% 100.00%
PBT 53,570 37,883 28,894 15,157 20,727 26,578 40,456 20.48%
  QoQ % 41.41% 31.11% 90.63% -26.87% -22.01% -34.30% -
  Horiz. % 132.42% 93.64% 71.42% 37.47% 51.23% 65.70% 100.00%
Tax -15,183 -2,118 -1,670 2,067 -1,593 -13,385 -16,755 -6.33%
  QoQ % -616.86% -26.83% -180.79% 229.76% 88.10% 20.11% -
  Horiz. % 90.62% 12.64% 9.97% -12.34% 9.51% 79.89% 100.00%
NP 38,387 35,765 27,224 17,224 19,134 13,193 23,701 37.71%
  QoQ % 7.33% 31.37% 58.06% -9.98% 45.03% -44.34% -
  Horiz. % 161.96% 150.90% 114.86% 72.67% 80.73% 55.66% 100.00%
NP to SH 38,387 35,765 27,224 17,224 19,134 13,193 23,701 37.71%
  QoQ % 7.33% 31.37% 58.06% -9.98% 45.03% -44.34% -
  Horiz. % 161.96% 150.90% 114.86% 72.67% 80.73% 55.66% 100.00%
Tax Rate 28.34 % 5.59 % 5.78 % -13.64 % 7.69 % 50.36 % 41.42 % -22.26%
  QoQ % 406.98% -3.29% 142.38% -277.37% -84.73% 21.58% -
  Horiz. % 68.42% 13.50% 13.95% -32.93% 18.57% 121.58% 100.00%
Total Cost 321,859 268,116 299,440 241,145 297,955 302,918 323,615 -0.36%
  QoQ % 20.04% -10.46% 24.17% -19.07% -1.64% -6.40% -
  Horiz. % 99.46% 82.85% 92.53% 74.52% 92.07% 93.60% 100.00%
Net Worth 903,581 776,562 830,443 798,844 796,532 796,183 791,699 9.17%
  QoQ % 16.36% -6.49% 3.96% 0.29% 0.04% 0.57% -
  Horiz. % 114.13% 98.09% 104.89% 100.90% 100.61% 100.57% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 0 0 0 0 0 0 8,115 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 34.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 903,581 776,562 830,443 798,844 796,532 796,183 791,699 9.17%
  QoQ % 16.36% -6.49% 3.96% 0.29% 0.04% 0.57% -
  Horiz. % 114.13% 98.09% 104.89% 100.90% 100.61% 100.57% 100.00%
NOSH 525,338 459,504 413,156 403,456 402,289 406,216 405,999 18.65%
  QoQ % 14.33% 11.22% 2.40% 0.29% -0.97% 0.05% -
  Horiz. % 129.39% 113.18% 101.76% 99.37% 99.09% 100.05% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.66 % 11.77 % 8.33 % 6.67 % 6.03 % 4.17 % 6.82 % 34.50%
  QoQ % -9.43% 41.30% 24.89% 10.61% 44.60% -38.86% -
  Horiz. % 156.30% 172.58% 122.14% 97.80% 88.42% 61.14% 100.00%
ROE 4.25 % 4.61 % 3.28 % 2.16 % 2.40 % 1.66 % 2.99 % 26.28%
  QoQ % -7.81% 40.55% 51.85% -10.00% 44.58% -44.48% -
  Horiz. % 142.14% 154.18% 109.70% 72.24% 80.27% 55.52% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.57 66.13 79.07 64.04 78.82 77.82 85.55 -13.66%
  QoQ % 3.69% -16.37% 23.47% -18.75% 1.29% -9.04% -
  Horiz. % 80.15% 77.30% 92.43% 74.86% 92.13% 90.96% 100.00%
EPS 7.31 7.78 6.59 4.27 4.76 3.25 5.84 16.07%
  QoQ % -6.04% 18.06% 54.33% -10.29% 46.46% -44.35% -
  Horiz. % 125.17% 133.22% 112.84% 73.12% 81.51% 55.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7200 1.6900 2.0100 1.9800 1.9800 1.9600 1.9500 -7.99%
  QoQ % 1.78% -15.92% 1.52% 0.00% 1.02% 0.51% -
  Horiz. % 88.21% 86.67% 103.08% 101.54% 101.54% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.10 57.44 61.75 48.84 59.94 59.76 65.66 2.45%
  QoQ % 18.56% -6.98% 26.43% -18.52% 0.30% -8.99% -
  Horiz. % 103.72% 87.48% 94.05% 74.38% 91.29% 91.01% 100.00%
EPS 7.26 6.76 5.15 3.26 3.62 2.49 4.48 37.76%
  QoQ % 7.40% 31.26% 57.98% -9.94% 45.38% -44.42% -
  Horiz. % 162.05% 150.89% 114.96% 72.77% 80.80% 55.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7081 1.4680 1.5698 1.5101 1.5057 1.5051 1.4966 9.17%
  QoQ % 16.36% -6.48% 3.95% 0.29% 0.04% 0.57% -
  Horiz. % 114.13% 98.09% 104.89% 100.90% 100.61% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.5000 1.6200 1.8800 1.9400 1.8200 1.8400 1.9000 -
P/RPS 2.19 2.45 2.38 3.03 2.31 2.36 2.22 -0.90%
  QoQ % -10.61% 2.94% -21.45% 31.17% -2.12% 6.31% -
  Horiz. % 98.65% 110.36% 107.21% 136.49% 104.05% 106.31% 100.00%
P/EPS 20.53 20.81 28.53 45.44 38.27 56.65 32.55 -26.35%
  QoQ % -1.35% -27.06% -37.21% 18.74% -32.44% 74.04% -
  Horiz. % 63.07% 63.93% 87.65% 139.60% 117.57% 174.04% 100.00%
EY 4.87 4.80 3.50 2.20 2.61 1.77 3.07 35.83%
  QoQ % 1.46% 37.14% 59.09% -15.71% 47.46% -42.35% -
  Horiz. % 158.63% 156.35% 114.01% 71.66% 85.02% 57.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.87 0.96 0.94 0.98 0.92 0.94 0.97 -6.97%
  QoQ % -9.37% 2.13% -4.08% 6.52% -2.13% -3.09% -
  Horiz. % 89.69% 98.97% 96.91% 101.03% 94.85% 96.91% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.5000 1.5300 1.9200 1.8800 1.9500 1.9000 1.6900 -
P/RPS 2.19 2.31 2.43 2.94 2.47 2.44 1.98 6.92%
  QoQ % -5.19% -4.94% -17.35% 19.03% 1.23% 23.23% -
  Horiz. % 110.61% 116.67% 122.73% 148.48% 124.75% 123.23% 100.00%
P/EPS 20.53 19.66 29.14 44.04 41.00 58.50 28.95 -20.39%
  QoQ % 4.43% -32.53% -33.83% 7.41% -29.91% 102.07% -
  Horiz. % 70.92% 67.91% 100.66% 152.12% 141.62% 202.07% 100.00%
EY 4.87 5.09 3.43 2.27 2.44 1.71 3.45 25.71%
  QoQ % -4.32% 48.40% 51.10% -6.97% 42.69% -50.43% -
  Horiz. % 141.16% 147.54% 99.42% 65.80% 70.72% 49.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.87 0.91 0.96 0.95 0.98 0.97 0.87 -
  QoQ % -4.40% -5.21% 1.05% -3.06% 1.03% 11.49% -
  Horiz. % 100.00% 104.60% 110.34% 109.20% 112.64% 111.49% 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