Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     86.55%    YoY -     40.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 349,327 345,321 290,150 299,184 362,723 367,949 355,562 -1.17%
  QoQ % 1.16% 19.01% -3.02% -17.52% -1.42% 3.48% -
  Horiz. % 98.25% 97.12% 81.60% 84.14% 102.01% 103.48% 100.00%
PBT 54,667 39,729 35,816 42,232 26,062 33,138 22,112 82.54%
  QoQ % 37.60% 10.93% -15.19% 62.04% -21.35% 49.87% -
  Horiz. % 247.23% 179.67% 161.98% 190.99% 117.86% 149.87% 100.00%
Tax -12,496 -7,170 -10,214 -13,116 -10,454 -12,888 -5,526 72.03%
  QoQ % -74.27% 29.80% 22.13% -25.46% 18.89% -133.22% -
  Horiz. % 226.13% 129.76% 184.84% 237.35% 189.18% 233.22% 100.00%
NP 42,171 32,558 25,602 29,116 15,608 20,250 16,586 85.97%
  QoQ % 29.52% 27.17% -12.07% 86.55% -22.93% 22.09% -
  Horiz. % 254.26% 196.30% 154.36% 175.55% 94.10% 122.09% 100.00%
NP to SH 42,171 32,558 25,602 29,116 15,608 20,250 16,586 85.97%
  QoQ % 29.52% 27.17% -12.07% 86.55% -22.93% 22.09% -
  Horiz. % 254.26% 196.30% 154.36% 175.55% 94.10% 122.09% 100.00%
Tax Rate 22.86 % 18.05 % 28.52 % 31.06 % 40.11 % 38.89 % 24.99 % -5.75%
  QoQ % 26.65% -36.71% -8.18% -22.56% 3.14% 55.62% -
  Horiz. % 91.48% 72.23% 114.13% 124.29% 160.50% 155.62% 100.00%
Total Cost 307,156 312,762 264,548 270,068 347,115 347,698 338,976 -6.34%
  QoQ % -1.79% 18.23% -2.04% -22.20% -0.17% 2.57% -
  Horiz. % 90.61% 92.27% 78.04% 79.67% 102.40% 102.57% 100.00%
Net Worth 1,163,799 1,195,539 920,459 915,169 909,879 936,329 946,909 14.70%
  QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% -
  Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,163,799 1,195,539 920,459 915,169 909,879 936,329 946,909 14.70%
  QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% -
  Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.07 % 9.43 % 8.82 % 9.73 % 4.30 % 5.50 % 4.66 % 88.28%
  QoQ % 28.00% 6.92% -9.35% 126.28% -21.82% 18.03% -
  Horiz. % 259.01% 202.36% 189.27% 208.80% 92.27% 118.03% 100.00%
ROE 3.62 % 2.72 % 2.78 % 3.18 % 1.72 % 2.16 % 1.75 % 62.13%
  QoQ % 33.09% -2.16% -12.58% 84.88% -20.37% 23.43% -
  Horiz. % 206.86% 155.43% 158.86% 181.71% 98.29% 123.43% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.04 65.28 54.85 56.56 68.57 69.56 67.21 -1.16%
  QoQ % 1.16% 19.02% -3.02% -17.51% -1.42% 3.50% -
  Horiz. % 98.26% 97.13% 81.61% 84.15% 102.02% 103.50% 100.00%
EPS 7.97 6.16 4.84 5.52 2.95 3.83 3.14 85.76%
  QoQ % 29.38% 27.27% -12.32% 87.12% -22.98% 21.97% -
  Horiz. % 253.82% 196.18% 154.14% 175.80% 93.95% 121.97% 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 2.2000 2.2600 1.7400 1.7300 1.7200 1.7700 1.7900 14.70%
  QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% -
  Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.04 65.28 54.85 56.56 68.57 69.56 67.21 -1.16%
  QoQ % 1.16% 19.02% -3.02% -17.51% -1.42% 3.50% -
  Horiz. % 98.26% 97.13% 81.61% 84.15% 102.02% 103.50% 100.00%
EPS 7.97 6.16 4.84 5.52 2.95 3.83 3.14 85.76%
  QoQ % 29.38% 27.27% -12.32% 87.12% -22.98% 21.97% -
  Horiz. % 253.82% 196.18% 154.14% 175.80% 93.95% 121.97% 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 2.2000 2.2600 1.7400 1.7300 1.7200 1.7700 1.7900 14.70%
  QoQ % -2.65% 29.89% 0.58% 0.58% -2.82% -1.12% -
  Horiz. % 122.91% 126.26% 97.21% 96.65% 96.09% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.7200 2.4200 2.4200 1.1900 1.3000 1.3900 1.3000 -
P/RPS 4.12 3.71 4.41 2.10 1.90 2.00 1.93 65.56%
  QoQ % 11.05% -15.87% 110.00% 10.53% -5.00% 3.63% -
  Horiz. % 213.47% 192.23% 228.50% 108.81% 98.45% 103.63% 100.00%
P/EPS 34.12 39.32 50.00 21.62 44.06 36.31 41.46 -12.15%
  QoQ % -13.22% -21.36% 131.27% -50.93% 21.34% -12.42% -
  Horiz. % 82.30% 94.84% 120.60% 52.15% 106.27% 87.58% 100.00%
EY 2.93 2.54 2.00 4.63 2.27 2.75 2.41 13.87%
  QoQ % 15.35% 27.00% -56.80% 103.96% -17.45% 14.11% -
  Horiz. % 121.58% 105.39% 82.99% 192.12% 94.19% 114.11% 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 1.24 1.07 1.39 0.69 0.76 0.79 0.73 42.23%
  QoQ % 15.89% -23.02% 101.45% -9.21% -3.80% 8.22% -
  Horiz. % 169.86% 146.58% 190.41% 94.52% 104.11% 108.22% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 30/08/19 28/05/19 28/02/19 22/11/18 30/08/18 -
Price 2.6300 2.5500 2.6300 1.9500 1.2100 1.3400 1.4200 -
P/RPS 3.98 3.91 4.79 3.45 1.76 1.93 2.11 52.49%
  QoQ % 1.79% -18.37% 38.84% 96.02% -8.81% -8.53% -
  Horiz. % 188.63% 185.31% 227.01% 163.51% 83.41% 91.47% 100.00%
P/EPS 32.99 41.43 54.34 35.43 41.01 35.00 45.29 -19.00%
  QoQ % -20.37% -23.76% 53.37% -13.61% 17.17% -22.72% -
  Horiz. % 72.84% 91.48% 119.98% 78.23% 90.55% 77.28% 100.00%
EY 3.03 2.41 1.84 2.82 2.44 2.86 2.21 23.34%
  QoQ % 25.73% 30.98% -34.75% 15.57% -14.69% 29.41% -
  Horiz. % 137.10% 109.05% 83.26% 127.60% 110.41% 129.41% 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 1.20 1.13 1.51 1.13 0.70 0.76 0.79 32.04%
  QoQ % 6.19% -25.17% 33.63% 61.43% -7.89% -3.80% -
  Horiz. % 151.90% 143.04% 191.14% 143.04% 88.61% 96.20% 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
 
 

326  370  601  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.375-0.005 
 KTG 0.270.00 
 QES 0.37+0.015 
 PA 0.1750.00 
 JAKS 0.695+0.025 
 HSI-HDT 0.065-0.05 
 SAMAIDEN 1.89+0.21 
 XDL 0.065-0.005 

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