Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     140.28%    YoY -     106.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 269,528 369,722 328,936 313,330 178,036 306,495 346,546 -15.41%
  QoQ % -27.10% 12.40% 4.98% 75.99% -41.91% -11.56% -
  Horiz. % 77.78% 106.69% 94.92% 90.41% 51.37% 88.44% 100.00%
PBT 28,656 52,365 47,316 44,932 16,236 25,058 24,441 11.18%
  QoQ % -45.28% 10.67% 5.31% 176.74% -35.21% 2.52% -
  Horiz. % 117.24% 214.25% 193.59% 183.84% 66.43% 102.52% 100.00%
Tax -7,720 -14,363 -12,984 -13,522 -3,164 -6,483 -12,285 -26.61%
  QoQ % 46.25% -10.62% 3.98% -327.37% 51.20% 47.23% -
  Horiz. % 62.84% 116.91% 105.69% 110.07% 25.75% 52.77% 100.00%
NP 20,936 38,002 34,332 31,410 13,072 18,575 12,156 43.63%
  QoQ % -44.91% 10.69% 9.30% 140.28% -29.63% 52.81% -
  Horiz. % 172.23% 312.62% 282.43% 258.39% 107.54% 152.81% 100.00%
NP to SH 20,936 38,002 34,332 31,410 13,072 18,575 12,156 43.63%
  QoQ % -44.91% 10.69% 9.30% 140.28% -29.63% 52.81% -
  Horiz. % 172.23% 312.62% 282.43% 258.39% 107.54% 152.81% 100.00%
Tax Rate 26.94 % 27.43 % 27.44 % 30.09 % 19.49 % 25.87 % 50.26 % -33.99%
  QoQ % -1.79% -0.04% -8.81% 54.39% -24.66% -48.53% -
  Horiz. % 53.60% 54.58% 54.60% 59.87% 38.78% 51.47% 100.00%
Total Cost 248,592 331,720 294,604 281,920 164,964 287,920 334,390 -17.92%
  QoQ % -25.06% 12.60% 4.50% 70.90% -42.70% -13.90% -
  Horiz. % 74.34% 99.20% 88.10% 84.31% 49.33% 86.10% 100.00%
Net Worth 909,879 903,581 776,562 830,881 798,844 799,268 797,737 9.16%
  QoQ % 0.70% 16.36% -6.54% 4.01% -0.05% 0.19% -
  Horiz. % 114.06% 113.27% 97.35% 104.15% 100.14% 100.19% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 909,879 903,581 776,562 830,881 798,844 799,268 797,737 9.16%
  QoQ % 0.70% 16.36% -6.54% 4.01% -0.05% 0.19% -
  Horiz. % 114.06% 113.27% 97.35% 104.15% 100.14% 100.19% 100.00%
NOSH 528,999 525,338 459,504 413,373 403,456 403,670 407,008 19.08%
  QoQ % 0.70% 14.33% 11.16% 2.46% -0.05% -0.82% -
  Horiz. % 129.97% 129.07% 112.90% 101.56% 99.13% 99.18% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.77 % 10.28 % 10.44 % 10.02 % 7.34 % 6.06 % 3.51 % 69.77%
  QoQ % -24.42% -1.53% 4.19% 36.51% 21.12% 72.65% -
  Horiz. % 221.37% 292.88% 297.44% 285.47% 209.12% 172.65% 100.00%
ROE 2.30 % 4.21 % 4.42 % 3.78 % 1.64 % 2.32 % 1.52 % 31.77%
  QoQ % -45.37% -4.75% 16.93% 130.49% -29.31% 52.63% -
  Horiz. % 151.32% 276.97% 290.79% 248.68% 107.89% 152.63% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.95 70.38 71.58 75.80 44.13 75.93 85.14 -28.96%
  QoQ % -27.61% -1.68% -5.57% 71.77% -41.88% -10.82% -
  Horiz. % 59.84% 82.66% 84.07% 89.03% 51.83% 89.18% 100.00%
EPS 3.96 7.52 8.09 7.70 3.24 4.60 2.99 20.58%
  QoQ % -47.34% -7.05% 5.06% 137.65% -29.57% 53.85% -
  Horiz. % 132.44% 251.51% 270.57% 257.53% 108.36% 153.85% 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 1.7200 1.7200 1.6900 2.0100 1.9800 1.9800 1.9600 -8.33%
  QoQ % 0.00% 1.78% -15.92% 1.52% 0.00% 1.02% -
  Horiz. % 87.76% 87.76% 86.22% 102.55% 101.02% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.95 69.89 62.18 59.23 33.66 57.94 65.51 -15.42%
  QoQ % -27.10% 12.40% 4.98% 75.97% -41.91% -11.56% -
  Horiz. % 77.77% 106.69% 94.92% 90.41% 51.38% 88.44% 100.00%
EPS 3.96 7.18 6.49 5.94 2.47 3.51 2.30 43.60%
  QoQ % -44.85% 10.63% 9.26% 140.49% -29.63% 52.61% -
  Horiz. % 172.17% 312.17% 282.17% 258.26% 107.39% 152.61% 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 1.7200 1.7081 1.4680 1.5707 1.5101 1.5109 1.5080 9.16%
  QoQ % 0.70% 16.36% -6.54% 4.01% -0.05% 0.19% -
  Horiz. % 114.06% 113.27% 97.35% 104.16% 100.14% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.5100 1.5000 1.6200 1.8800 1.9400 1.8200 1.8400 -
P/RPS 2.96 2.13 2.26 2.48 4.40 2.40 2.16 23.35%
  QoQ % 38.97% -5.75% -8.87% -43.64% 83.33% 11.11% -
  Horiz. % 137.04% 98.61% 104.63% 114.81% 203.70% 111.11% 100.00%
P/EPS 38.15 20.74 21.68 24.74 59.88 39.55 61.61 -27.33%
  QoQ % 83.94% -4.34% -12.37% -58.68% 51.40% -35.81% -
  Horiz. % 61.92% 33.66% 35.19% 40.16% 97.19% 64.19% 100.00%
EY 2.62 4.82 4.61 4.04 1.67 2.53 1.62 37.74%
  QoQ % -45.64% 4.56% 14.11% 141.92% -33.99% 56.17% -
  Horiz. % 161.73% 297.53% 284.57% 249.38% 103.09% 156.17% 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 0.88 0.87 0.96 0.94 0.98 0.92 0.94 -4.30%
  QoQ % 1.15% -9.37% 2.13% -4.08% 6.52% -2.13% -
  Horiz. % 93.62% 92.55% 102.13% 100.00% 104.26% 97.87% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 30/11/15 -
Price 1.5200 1.5000 1.5300 1.9200 1.8800 1.9500 1.9000 -
P/RPS 2.98 2.13 2.14 2.53 4.26 2.57 2.23 21.30%
  QoQ % 39.91% -0.47% -15.42% -40.61% 65.76% 15.25% -
  Horiz. % 133.63% 95.52% 95.96% 113.45% 191.03% 115.25% 100.00%
P/EPS 38.41 20.74 20.48 25.27 58.02 42.38 63.62 -28.54%
  QoQ % 85.20% 1.27% -18.96% -56.45% 36.90% -33.39% -
  Horiz. % 60.37% 32.60% 32.19% 39.72% 91.20% 66.61% 100.00%
EY 2.60 4.82 4.88 3.96 1.72 2.36 1.57 39.93%
  QoQ % -46.06% -1.23% 23.23% 130.23% -27.12% 50.32% -
  Horiz. % 165.61% 307.01% 310.83% 252.23% 109.55% 150.32% 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 0.88 0.87 0.91 0.96 0.95 0.98 0.97 -6.28%
  QoQ % 1.15% -4.40% -5.21% 1.05% -3.06% 1.03% -
  Horiz. % 90.72% 89.69% 93.81% 98.97% 97.94% 101.03% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

341  387  599  1164 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 MESTRON 0.23+0.015 
 QES 0.365+0.01 
 SAMAIDEN 1.95+0.27 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS