[YNHPROP] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 79,346 100,784 102,433 63,129 67,382 113,544 90,037 -8.09% QoQ % -21.27% -1.61% 62.26% -6.31% -40.66% 26.11% - Horiz. % 88.13% 111.94% 113.77% 70.11% 74.84% 126.11% 100.00%
PBT 7,062 24,955 7,123 10,892 7,164 18,083 13,020 -33.52% QoQ % -71.70% 250.34% -34.60% 52.04% -60.38% 38.89% - Horiz. % 54.24% 191.67% 54.71% 83.66% 55.02% 138.89% 100.00%
Tax -1,872 -8,560 -2,068 -5,108 -1,930 -5,444 -2,976 -26.61% QoQ % 78.13% -313.93% 59.51% -164.66% 64.55% -82.93% - Horiz. % 62.90% 287.63% 69.49% 171.64% 64.85% 182.93% 100.00%
NP 5,190 16,395 5,055 5,784 5,234 12,639 10,044 -35.63% QoQ % -68.34% 224.33% -12.60% 10.51% -58.59% 25.84% - Horiz. % 51.67% 163.23% 50.33% 57.59% 52.11% 125.84% 100.00%
NP to SH 5,190 16,395 5,055 5,784 5,234 12,639 10,044 -35.63% QoQ % -68.34% 224.33% -12.60% 10.51% -58.59% 25.84% - Horiz. % 51.67% 163.23% 50.33% 57.59% 52.11% 125.84% 100.00%
Tax Rate 26.51 % 34.30 % 29.03 % 46.90 % 26.94 % 30.11 % 22.86 % 10.39% QoQ % -22.71% 18.15% -38.10% 74.09% -10.53% 31.71% - Horiz. % 115.97% 150.04% 126.99% 205.16% 117.85% 131.71% 100.00%
Total Cost 74,156 84,389 97,378 57,345 62,148 100,905 79,993 -4.93% QoQ % -12.13% -13.34% 69.81% -7.73% -38.41% 26.14% - Horiz. % 92.70% 105.50% 121.73% 71.69% 77.69% 126.14% 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 % 16.27 % 4.93 % 9.16 % 7.77 % 11.13 % 11.16 % -29.99% QoQ % -59.80% 230.02% -46.18% 17.89% -30.19% -0.27% - Horiz. % 58.60% 145.79% 44.18% 82.08% 69.62% 99.73% 100.00%
ROE 0.55 % 1.76 % 0.55 % 0.63 % 0.58 % 1.40 % 1.29 % -43.38% QoQ % -68.75% 220.00% -12.70% 8.62% -58.57% 8.53% - Horiz. % 42.64% 136.43% 42.64% 48.84% 44.96% 108.53% 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 15.00 19.18 19.50 11.93 12.74 21.61 19.59 -16.32% QoQ % -21.79% -1.64% 63.45% -6.36% -41.05% 10.31% - Horiz. % 76.57% 97.91% 99.54% 60.90% 65.03% 110.31% 100.00%
EPS 0.98 3.12 0.96 1.09 0.99 2.41 2.19 -41.52% QoQ % -68.59% 225.00% -11.93% 10.10% -58.92% 10.05% - Horiz. % 44.75% 142.47% 43.84% 49.77% 45.21% 110.05% 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 15.00 19.05 19.36 11.93 12.74 21.46 17.02 -8.08% QoQ % -21.26% -1.60% 62.28% -6.36% -40.63% 26.09% - Horiz. % 88.13% 111.93% 113.75% 70.09% 74.85% 126.09% 100.00%
EPS 0.98 3.10 0.96 1.09 0.99 2.39 1.90 -35.71% QoQ % -68.39% 222.92% -11.93% 10.10% -58.58% 25.79% - Horiz. % 51.58% 163.16% 50.53% 57.37% 52.11% 125.79% 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 9.47 7.30 7.18 12.40 11.85 6.94 8.27 9.46% QoQ % 29.73% 1.67% -42.10% 4.64% 70.75% -16.08% - Horiz. % 114.51% 88.27% 86.82% 149.94% 143.29% 83.92% 100.00%
P/EPS 144.74 44.86 145.49 135.36 152.62 62.35 74.11 56.31% QoQ % 222.65% -69.17% 7.48% -11.31% 144.78% -15.87% - Horiz. % 195.30% 60.53% 196.32% 182.65% 205.94% 84.13% 100.00%
EY 0.69 2.23 0.69 0.74 0.66 1.60 1.35 -36.10% QoQ % -69.06% 223.19% -6.76% 12.12% -58.75% 18.52% - Horiz. % 51.11% 165.19% 51.11% 54.81% 48.89% 118.52% 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 9.13 7.40 7.18 11.73 11.93 6.94 7.81 10.98% QoQ % 23.38% 3.06% -38.79% -1.68% 71.90% -11.14% - Horiz. % 116.90% 94.75% 91.93% 150.19% 152.75% 88.86% 100.00%
P/EPS 139.64 45.50 145.49 128.04 153.63 62.35 70.00 58.53% QoQ % 206.90% -68.73% 13.63% -16.66% 146.40% -10.93% - Horiz. % 199.49% 65.00% 207.84% 182.91% 219.47% 89.07% 100.00%
EY 0.72 2.20 0.69 0.78 0.65 1.60 1.43 -36.74% QoQ % -67.27% 218.84% -11.54% 20.00% -59.38% 11.89% - Horiz. % 50.35% 153.85% 48.25% 54.55% 45.45% 111.89% 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.
Comment
YNH Property Bhd_Q2 2017(report).pdf 
