Highlights

[YNHPROP] QoQ TTM Result on 2018-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -0.14%    YoY -     -19.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 362,723 376,746 380,999 345,692 333,728 346,488 334,092 5.62%
  QoQ % -3.72% -1.12% 10.21% 3.58% -3.68% 3.71% -
  Horiz. % 108.57% 112.77% 114.04% 103.47% 99.89% 103.71% 100.00%
PBT 26,062 49,808 43,134 50,032 50,134 43,262 49,159 -34.42%
  QoQ % -47.68% 15.47% -13.79% -0.20% 15.88% -12.00% -
  Horiz. % 53.02% 101.32% 87.74% 101.78% 101.98% 88.00% 100.00%
Tax -10,454 -18,225 -13,391 -17,608 -17,666 -14,550 -15,458 -22.90%
  QoQ % 42.64% -36.10% 23.95% 0.33% -21.42% 5.87% -
  Horiz. % 67.63% 117.90% 86.63% 113.91% 114.28% 94.13% 100.00%
NP 15,608 31,583 29,743 32,424 32,468 28,712 33,701 -40.06%
  QoQ % -50.58% 6.19% -8.27% -0.14% 13.08% -14.80% -
  Horiz. % 46.31% 93.72% 88.26% 96.21% 96.34% 85.20% 100.00%
NP to SH 15,608 31,583 29,743 32,424 32,468 28,712 33,701 -40.06%
  QoQ % -50.58% 6.19% -8.27% -0.14% 13.08% -14.80% -
  Horiz. % 46.31% 93.72% 88.26% 96.21% 96.34% 85.20% 100.00%
Tax Rate 40.11 % 36.59 % 31.05 % 35.19 % 35.24 % 33.63 % 31.44 % 17.58%
  QoQ % 9.62% 17.84% -11.76% -0.14% 4.79% 6.97% -
  Horiz. % 127.58% 116.38% 98.76% 111.93% 112.09% 106.97% 100.00%
Total Cost 347,115 345,163 351,256 313,268 301,260 317,776 300,391 10.09%
  QoQ % 0.57% -1.73% 12.13% 3.99% -5.20% 5.79% -
  Horiz. % 115.55% 114.90% 116.93% 104.29% 100.29% 105.79% 100.00%
Net Worth 909,879 936,329 946,909 941,619 929,848 914,088 920,459 -0.77%
  QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 105 105 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 0.68 % 0.33 % - % - % - % - % - % -
  QoQ % 106.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 206.06% 100.00% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 909,879 936,329 946,909 941,619 929,848 914,088 920,459 -0.77%
  QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
NOSH 528,999 528,999 528,999 528,999 525,338 525,338 528,999 -
  QoQ % 0.00% 0.00% 0.00% 0.70% 0.00% -0.69% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.31% 99.31% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.30 % 8.38 % 7.81 % 9.38 % 9.73 % 8.29 % 10.09 % -43.28%
  QoQ % -48.69% 7.30% -16.74% -3.60% 17.37% -17.84% -
  Horiz. % 42.62% 83.05% 77.40% 92.96% 96.43% 82.16% 100.00%
ROE 1.72 % 3.37 % 3.14 % 3.44 % 3.49 % 3.14 % 3.66 % -39.47%
  QoQ % -48.96% 7.32% -8.72% -1.43% 11.15% -14.21% -
  Horiz. % 46.99% 92.08% 85.79% 93.99% 95.36% 85.79% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.57 71.22 72.02 65.35 63.53 65.96 63.16 5.62%
  QoQ % -3.72% -1.11% 10.21% 2.86% -3.68% 4.43% -
  Horiz. % 108.57% 112.76% 114.03% 103.47% 100.59% 104.43% 100.00%
EPS 2.95 5.97 5.62 6.13 6.18 5.47 6.37 -40.06%
  QoQ % -50.59% 6.23% -8.32% -0.81% 12.98% -14.13% -
  Horiz. % 46.31% 93.72% 88.23% 96.23% 97.02% 85.87% 100.00%
DPS 0.02 0.02 0.00 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% - - - - -
NAPS 1.7200 1.7700 1.7900 1.7800 1.7700 1.7400 1.7400 -0.77%
  QoQ % -2.82% -1.12% 0.56% 0.56% 1.72% 0.00% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.57 71.22 72.02 65.35 63.09 65.50 63.16 5.62%
  QoQ % -3.72% -1.11% 10.21% 3.58% -3.68% 3.70% -
  Horiz. % 108.57% 112.76% 114.03% 103.47% 99.89% 103.70% 100.00%
EPS 2.95 5.97 5.62 6.13 6.14 5.43 6.37 -40.06%
  QoQ % -50.59% 6.23% -8.32% -0.16% 13.08% -14.76% -
  Horiz. % 46.31% 93.72% 88.23% 96.23% 96.39% 85.24% 100.00%
DPS 0.02 0.02 0.00 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% - - - - -
NAPS 1.7200 1.7700 1.7900 1.7800 1.7577 1.7280 1.7400 -0.77%
  QoQ % -2.82% -1.12% 0.56% 1.27% 1.72% -0.69% -
  Horiz. % 98.85% 101.72% 102.87% 102.30% 101.02% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.3000 1.3900 1.3000 1.4200 1.4000 1.4000 1.4800 -
P/RPS 1.90 1.95 1.80 2.17 2.20 2.12 2.34 -12.93%
  QoQ % -2.56% 8.33% -17.05% -1.36% 3.77% -9.40% -
  Horiz. % 81.20% 83.33% 76.92% 92.74% 94.02% 90.60% 100.00%
P/EPS 44.06 23.28 23.12 23.17 22.65 25.62 23.23 53.05%
  QoQ % 89.26% 0.69% -0.22% 2.30% -11.59% 10.29% -
  Horiz. % 189.67% 100.22% 99.53% 99.74% 97.50% 110.29% 100.00%
EY 2.27 4.30 4.33 4.32 4.41 3.90 4.30 -34.61%
  QoQ % -47.21% -0.69% 0.23% -2.04% 13.08% -9.30% -
  Horiz. % 52.79% 100.00% 100.70% 100.47% 102.56% 90.70% 100.00%
DY 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 0.76 0.79 0.73 0.80 0.79 0.80 0.85 -7.17%
  QoQ % -3.80% 8.22% -8.75% 1.27% -1.25% -5.88% -
  Horiz. % 89.41% 92.94% 85.88% 94.12% 92.94% 94.12% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 30/08/18 31/05/18 26/02/18 23/11/17 29/08/17 -
Price 1.2100 1.3400 1.4200 1.3700 1.4200 1.4000 1.4000 -
P/RPS 1.76 1.88 1.97 2.10 2.24 2.12 2.22 -14.30%
  QoQ % -6.38% -4.57% -6.19% -6.25% 5.66% -4.50% -
  Horiz. % 79.28% 84.68% 88.74% 94.59% 100.90% 95.50% 100.00%
P/EPS 41.01 22.44 25.26 22.35 22.98 25.62 21.98 51.38%
  QoQ % 82.75% -11.16% 13.02% -2.74% -10.30% 16.56% -
  Horiz. % 186.58% 102.09% 114.92% 101.68% 104.55% 116.56% 100.00%
EY 2.44 4.46 3.96 4.47 4.35 3.90 4.55 -33.92%
  QoQ % -45.29% 12.63% -11.41% 2.76% 11.54% -14.29% -
  Horiz. % 53.63% 98.02% 87.03% 98.24% 95.60% 85.71% 100.00%
DY 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 0.70 0.76 0.79 0.77 0.80 0.80 0.80 -8.50%
  QoQ % -7.89% -3.80% 2.60% -3.75% 0.00% 0.00% -
  Horiz. % 87.50% 95.00% 98.75% 96.25% 100.00% 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.
 


 

132  144  447  1602 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.405+0.01 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 HSI-C7F 0.415-0.04 
 GPACKET 0.72+0.015 
 HSI-H6S 0.175+0.02 
 VSOLAR 0.0950.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers