Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     5.25%    YoY -     -29.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 317,384 333,728 310,592 261,022 269,528 369,722 328,936 -2.36%
  QoQ % -4.90% 7.45% 18.99% -3.16% -27.10% 12.40% -
  Horiz. % 96.49% 101.46% 94.42% 79.35% 81.94% 112.40% 100.00%
PBT 28,248 50,134 33,572 36,112 28,656 52,365 47,316 -29.12%
  QoQ % -43.66% 49.33% -7.03% 26.02% -45.28% 10.67% -
  Horiz. % 59.70% 105.96% 70.95% 76.32% 60.56% 110.67% 100.00%
Tax -7,488 -17,666 -12,141 -14,076 -7,720 -14,363 -12,984 -30.74%
  QoQ % 57.61% -45.50% 13.74% -82.33% 46.25% -10.62% -
  Horiz. % 57.67% 136.06% 93.51% 108.41% 59.46% 110.62% 100.00%
NP 20,760 32,468 21,430 22,036 20,936 38,002 34,332 -28.51%
  QoQ % -36.06% 51.50% -2.75% 5.25% -44.91% 10.69% -
  Horiz. % 60.47% 94.57% 62.42% 64.19% 60.98% 110.69% 100.00%
NP to SH 20,760 32,468 21,430 22,036 20,936 38,002 34,332 -28.51%
  QoQ % -36.06% 51.50% -2.75% 5.25% -44.91% 10.69% -
  Horiz. % 60.47% 94.57% 62.42% 64.19% 60.98% 110.69% 100.00%
Tax Rate 26.51 % 35.24 % 36.17 % 38.98 % 26.94 % 27.43 % 27.44 % -2.27%
  QoQ % -24.77% -2.57% -7.21% 44.69% -1.79% -0.04% -
  Horiz. % 96.61% 128.43% 131.81% 142.06% 98.18% 99.96% 100.00%
Total Cost 296,624 301,260 289,161 238,986 248,592 331,720 294,604 0.46%
  QoQ % -1.54% 4.18% 21.00% -3.86% -25.06% 12.60% -
  Horiz. % 100.69% 102.26% 98.15% 81.12% 84.38% 112.60% 100.00%
Net Worth 941,619 929,848 914,088 920,459 909,879 903,581 776,562 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.74% 117.71% 118.53% 117.17% 116.36% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 941,619 929,848 914,088 920,459 909,879 903,581 776,562 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.74% 117.71% 118.53% 117.17% 116.36% 100.00%
NOSH 528,999 525,338 525,338 528,999 528,999 525,338 459,504 9.85%
  QoQ % 0.70% 0.00% -0.69% 0.00% 0.70% 14.33% -
  Horiz. % 115.12% 114.33% 114.33% 115.12% 115.12% 114.33% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.54 % 9.73 % 6.90 % 8.44 % 7.77 % 10.28 % 10.44 % -26.81%
  QoQ % -32.79% 41.01% -18.25% 8.62% -24.42% -1.53% -
  Horiz. % 62.64% 93.20% 66.09% 80.84% 74.43% 98.47% 100.00%
ROE 2.20 % 3.49 % 2.34 % 2.39 % 2.30 % 4.21 % 4.42 % -37.22%
  QoQ % -36.96% 49.15% -2.09% 3.91% -45.37% -4.75% -
  Horiz. % 49.77% 78.96% 52.94% 54.07% 52.04% 95.25% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 60.00 63.53 59.12 49.34 50.95 70.38 71.58 -11.11%
  QoQ % -5.56% 7.46% 19.82% -3.16% -27.61% -1.68% -
  Horiz. % 83.82% 88.75% 82.59% 68.93% 71.18% 98.32% 100.00%
EPS 3.92 6.18 4.08 4.16 3.96 7.52 8.09 -38.34%
  QoQ % -36.57% 51.47% -1.92% 5.05% -47.34% -7.05% -
  Horiz. % 48.45% 76.39% 50.43% 51.42% 48.95% 92.95% 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 1.7800 1.7700 1.7400 1.7400 1.7200 1.7200 1.6900 3.52%
  QoQ % 0.56% 1.72% 0.00% 1.16% 0.00% 1.78% -
  Horiz. % 105.33% 104.73% 102.96% 102.96% 101.78% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 60.00 63.09 58.71 49.34 50.95 69.89 62.18 -2.35%
  QoQ % -4.90% 7.46% 18.99% -3.16% -27.10% 12.40% -
  Horiz. % 96.49% 101.46% 94.42% 79.35% 81.94% 112.40% 100.00%
EPS 3.92 6.14 4.05 4.16 3.96 7.18 6.49 -28.57%
  QoQ % -36.16% 51.60% -2.64% 5.05% -44.85% 10.63% -
  Horiz. % 60.40% 94.61% 62.40% 64.10% 61.02% 110.63% 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 1.7800 1.7577 1.7280 1.7400 1.7200 1.7081 1.4680 13.72%
  QoQ % 1.27% 1.72% -0.69% 1.16% 0.70% 16.36% -
  Horiz. % 121.25% 119.73% 117.71% 118.53% 117.17% 116.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.4200 1.4000 1.4000 1.4800 1.5100 1.5000 1.6200 -
P/RPS 2.37 2.20 2.37 3.00 2.96 2.13 2.26 3.22%
  QoQ % 7.73% -7.17% -21.00% 1.35% 38.97% -5.75% -
  Horiz. % 104.87% 97.35% 104.87% 132.74% 130.97% 94.25% 100.00%
P/EPS 36.18 22.65 34.32 35.53 38.15 20.74 21.68 40.74%
  QoQ % 59.74% -34.00% -3.41% -6.87% 83.94% -4.34% -
  Horiz. % 166.88% 104.47% 158.30% 163.88% 175.97% 95.66% 100.00%
EY 2.76 4.41 2.91 2.81 2.62 4.82 4.61 -28.99%
  QoQ % -37.41% 51.55% 3.56% 7.25% -45.64% 4.56% -
  Horiz. % 59.87% 95.66% 63.12% 60.95% 56.83% 104.56% 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 0.79 0.80 0.85 0.88 0.87 0.96 -11.45%
  QoQ % 1.27% -1.25% -5.88% -3.41% 1.15% -9.37% -
  Horiz. % 83.33% 82.29% 83.33% 88.54% 91.67% 90.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 -
Price 1.3700 1.4200 1.4000 1.4000 1.5200 1.5000 1.5300 -
P/RPS 2.28 2.24 2.37 2.84 2.98 2.13 2.14 4.32%
  QoQ % 1.79% -5.49% -16.55% -4.70% 39.91% -0.47% -
  Horiz. % 106.54% 104.67% 110.75% 132.71% 139.25% 99.53% 100.00%
P/EPS 34.91 22.98 34.32 33.61 38.41 20.74 20.48 42.74%
  QoQ % 51.91% -33.04% 2.11% -12.50% 85.20% 1.27% -
  Horiz. % 170.46% 112.21% 167.58% 164.11% 187.55% 101.27% 100.00%
EY 2.86 4.35 2.91 2.98 2.60 4.82 4.88 -29.99%
  QoQ % -34.25% 49.48% -2.35% 14.62% -46.06% -1.23% -
  Horiz. % 58.61% 89.14% 59.63% 61.07% 53.28% 98.77% 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 0.77 0.80 0.80 0.80 0.88 0.87 0.91 -10.55%
  QoQ % -3.75% 0.00% 0.00% -9.09% 1.15% -4.40% -
  Horiz. % 84.62% 87.91% 87.91% 87.91% 96.70% 95.60% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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