Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     27.17%    YoY -     60.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 179,282 266,352 349,327 345,321 290,150 299,184 362,723 -37.51%
  QoQ % -32.69% -23.75% 1.16% 19.01% -3.02% -17.52% -
  Horiz. % 49.43% 73.43% 96.31% 95.20% 79.99% 82.48% 100.00%
PBT 13,312 16,732 54,667 39,729 35,816 42,232 26,062 -36.13%
  QoQ % -20.44% -69.39% 37.60% 10.93% -15.19% 62.04% -
  Horiz. % 51.08% 64.20% 209.76% 152.44% 137.43% 162.04% 100.00%
Tax -5,664 -4,720 -12,496 -7,170 -10,214 -13,116 -10,454 -33.56%
  QoQ % -20.00% 62.23% -74.27% 29.80% 22.13% -25.46% -
  Horiz. % 54.18% 45.15% 119.53% 68.59% 97.70% 125.46% 100.00%
NP 7,648 12,012 42,171 32,558 25,602 29,116 15,608 -37.87%
  QoQ % -36.33% -71.52% 29.52% 27.17% -12.07% 86.55% -
  Horiz. % 49.00% 76.96% 270.19% 208.60% 164.03% 186.55% 100.00%
NP to SH 7,648 12,012 42,171 32,558 25,602 29,116 15,608 -37.87%
  QoQ % -36.33% -71.52% 29.52% 27.17% -12.07% 86.55% -
  Horiz. % 49.00% 76.96% 270.19% 208.60% 164.03% 186.55% 100.00%
Tax Rate 42.55 % 28.21 % 22.86 % 18.05 % 28.52 % 31.06 % 40.11 % 4.02%
  QoQ % 50.83% 23.40% 26.65% -36.71% -8.18% -22.56% -
  Horiz. % 106.08% 70.33% 56.99% 45.00% 71.10% 77.44% 100.00%
Total Cost 171,634 254,340 307,156 312,762 264,548 270,068 347,115 -37.50%
  QoQ % -32.52% -17.20% -1.79% 18.23% -2.04% -22.20% -
  Horiz. % 49.45% 73.27% 88.49% 90.10% 76.21% 77.80% 100.00%
Net Worth 1,169,089 1,163,799 1,163,799 1,195,539 920,459 915,169 909,879 18.21%
  QoQ % 0.45% 0.00% -2.65% 29.89% 0.58% 0.58% -
  Horiz. % 128.49% 127.91% 127.91% 131.40% 101.16% 100.58% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,169,089 1,163,799 1,163,799 1,195,539 920,459 915,169 909,879 18.21%
  QoQ % 0.45% 0.00% -2.65% 29.89% 0.58% 0.58% -
  Horiz. % 128.49% 127.91% 127.91% 131.40% 101.16% 100.58% 100.00%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.27 % 4.51 % 12.07 % 9.43 % 8.82 % 9.73 % 4.30 % -0.47%
  QoQ % -5.32% -62.63% 28.00% 6.92% -9.35% 126.28% -
  Horiz. % 99.30% 104.88% 280.70% 219.30% 205.12% 226.28% 100.00%
ROE 0.65 % 1.03 % 3.62 % 2.72 % 2.78 % 3.18 % 1.72 % -47.76%
  QoQ % -36.89% -71.55% 33.09% -2.16% -12.58% 84.88% -
  Horiz. % 37.79% 59.88% 210.47% 158.14% 161.63% 184.88% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 33.89 50.35 66.04 65.28 54.85 56.56 68.57 -37.52%
  QoQ % -32.69% -23.76% 1.16% 19.02% -3.02% -17.51% -
  Horiz. % 49.42% 73.43% 96.31% 95.20% 79.99% 82.49% 100.00%
EPS 1.44 2.28 7.97 6.16 4.84 5.52 2.95 -38.03%
  QoQ % -36.84% -71.39% 29.38% 27.27% -12.32% 87.12% -
  Horiz. % 48.81% 77.29% 270.17% 208.81% 164.07% 187.12% 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 2.2100 2.2000 2.2000 2.2600 1.7400 1.7300 1.7200 18.21%
  QoQ % 0.45% 0.00% -2.65% 29.89% 0.58% 0.58% -
  Horiz. % 128.49% 127.91% 127.91% 131.40% 101.16% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 33.89 50.35 66.04 65.28 54.85 56.56 68.57 -37.52%
  QoQ % -32.69% -23.76% 1.16% 19.02% -3.02% -17.51% -
  Horiz. % 49.42% 73.43% 96.31% 95.20% 79.99% 82.49% 100.00%
EPS 1.44 2.28 7.97 6.16 4.84 5.52 2.95 -38.03%
  QoQ % -36.84% -71.39% 29.38% 27.27% -12.32% 87.12% -
  Horiz. % 48.81% 77.29% 270.17% 208.81% 164.07% 187.12% 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 2.2100 2.2000 2.2000 2.2600 1.7400 1.7300 1.7200 18.21%
  QoQ % 0.45% 0.00% -2.65% 29.89% 0.58% 0.58% -
  Horiz. % 128.49% 127.91% 127.91% 131.40% 101.16% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.7800 2.6800 2.7200 2.4200 2.4200 1.1900 1.3000 -
P/RPS 8.20 5.32 4.12 3.71 4.41 2.10 1.90 165.31%
  QoQ % 54.14% 29.13% 11.05% -15.87% 110.00% 10.53% -
  Horiz. % 431.58% 280.00% 216.84% 195.26% 232.11% 110.53% 100.00%
P/EPS 192.29 118.03 34.12 39.32 50.00 21.62 44.06 167.30%
  QoQ % 62.92% 245.93% -13.22% -21.36% 131.27% -50.93% -
  Horiz. % 436.43% 267.88% 77.44% 89.24% 113.48% 49.07% 100.00%
EY 0.52 0.85 2.93 2.54 2.00 4.63 2.27 -62.60%
  QoQ % -38.82% -70.99% 15.35% 27.00% -56.80% 103.96% -
  Horiz. % 22.91% 37.44% 129.07% 111.89% 88.11% 203.96% 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 1.26 1.22 1.24 1.07 1.39 0.69 0.76 40.12%
  QoQ % 3.28% -1.61% 15.89% -23.02% 101.45% -9.21% -
  Horiz. % 165.79% 160.53% 163.16% 140.79% 182.89% 90.79% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/06/20 28/02/20 22/11/19 30/08/19 28/05/19 28/02/19 -
Price 2.7000 2.9500 2.6300 2.5500 2.6300 1.9500 1.2100 -
P/RPS 7.97 5.86 3.98 3.91 4.79 3.45 1.76 173.97%
  QoQ % 36.01% 47.24% 1.79% -18.37% 38.84% 96.02% -
  Horiz. % 452.84% 332.95% 226.14% 222.16% 272.16% 196.02% 100.00%
P/EPS 186.75 129.92 32.99 41.43 54.34 35.43 41.01 174.99%
  QoQ % 43.74% 293.82% -20.37% -23.76% 53.37% -13.61% -
  Horiz. % 455.38% 316.80% 80.44% 101.02% 132.50% 86.39% 100.00%
EY 0.54 0.77 3.03 2.41 1.84 2.82 2.44 -63.45%
  QoQ % -29.87% -74.59% 25.73% 30.98% -34.75% 15.57% -
  Horiz. % 22.13% 31.56% 124.18% 98.77% 75.41% 115.57% 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 1.22 1.34 1.20 1.13 1.51 1.13 0.70 44.87%
  QoQ % -8.96% 11.67% 6.19% -25.17% 33.63% 61.43% -
  Horiz. % 174.29% 191.43% 171.43% 161.43% 215.71% 161.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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