Highlights

[YNHPROP] QoQ TTM Result on 2019-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     13.67%    YoY -     -32.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 333,291 341,499 337,924 330,016 358,173 362,723 376,746 -7.84%
  QoQ % -2.40% 1.06% 2.40% -7.86% -1.25% -3.72% -
  Horiz. % 88.47% 90.64% 89.70% 87.60% 95.07% 96.28% 100.00%
PBT 48,292 54,667 31,006 32,913 29,558 26,062 49,808 -2.04%
  QoQ % -11.66% 76.31% -5.79% 11.35% 13.41% -47.68% -
  Horiz. % 96.96% 109.76% 62.25% 66.08% 59.34% 52.32% 100.00%
Tax -10,396 -12,495 -6,167 -12,797 -11,861 -10,454 -18,225 -31.20%
  QoQ % 16.80% -102.61% 51.81% -7.89% -13.46% 42.64% -
  Horiz. % 57.04% 68.56% 33.84% 70.22% 65.08% 57.36% 100.00%
NP 37,896 42,172 24,839 20,116 17,697 15,608 31,583 12.90%
  QoQ % -10.14% 69.78% 23.48% 13.67% 13.38% -50.58% -
  Horiz. % 119.99% 133.53% 78.65% 63.69% 56.03% 49.42% 100.00%
NP to SH 37,896 42,172 24,839 20,116 17,697 15,608 31,583 12.90%
  QoQ % -10.14% 69.78% 23.48% 13.67% 13.38% -50.58% -
  Horiz. % 119.99% 133.53% 78.65% 63.69% 56.03% 49.42% 100.00%
Tax Rate 21.53 % 22.86 % 19.89 % 38.88 % 40.13 % 40.11 % 36.59 % -29.76%
  QoQ % -5.82% 14.93% -48.84% -3.11% 0.05% 9.62% -
  Horiz. % 58.84% 62.48% 54.36% 106.26% 109.67% 109.62% 100.00%
Total Cost 295,395 299,327 313,085 309,900 340,476 347,115 345,163 -9.85%
  QoQ % -1.31% -4.39% 1.03% -8.98% -1.91% 0.57% -
  Horiz. % 85.58% 86.72% 90.71% 89.78% 98.64% 100.57% 100.00%
Net Worth 1,163,799 1,163,799 1,195,539 920,459 915,169 909,879 936,329 15.59%
  QoQ % 0.00% -2.65% 29.89% 0.58% 0.58% -2.82% -
  Horiz. % 124.29% 124.29% 127.68% 98.31% 97.74% 97.18% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 0 0 0 105 105 105 105 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 0.53 % 0.60 % 0.68 % 0.33 % -
  QoQ % 0.00% 0.00% 0.00% -11.67% -11.76% 106.06% -
  Horiz. % 0.00% 0.00% 0.00% 160.61% 181.82% 206.06% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,163,799 1,163,799 1,195,539 920,459 915,169 909,879 936,329 15.59%
  QoQ % 0.00% -2.65% 29.89% 0.58% 0.58% -2.82% -
  Horiz. % 124.29% 124.29% 127.68% 98.31% 97.74% 97.18% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.37 % 12.35 % 7.35 % 6.10 % 4.94 % 4.30 % 8.38 % 22.54%
  QoQ % -7.94% 68.03% 20.49% 23.48% 14.88% -48.69% -
  Horiz. % 135.68% 147.37% 87.71% 72.79% 58.95% 51.31% 100.00%
ROE 3.26 % 3.62 % 2.08 % 2.19 % 1.93 % 1.72 % 3.37 % -2.19%
  QoQ % -9.94% 74.04% -5.02% 13.47% 12.21% -48.96% -
  Horiz. % 96.74% 107.42% 61.72% 64.99% 57.27% 51.04% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 63.00 64.56 63.88 62.38 67.71 68.57 71.22 -7.84%
  QoQ % -2.42% 1.06% 2.40% -7.87% -1.25% -3.72% -
  Horiz. % 88.46% 90.65% 89.69% 87.59% 95.07% 96.28% 100.00%
EPS 7.16 7.97 4.70 3.80 3.35 2.95 5.97 12.87%
  QoQ % -10.16% 69.57% 23.68% 13.43% 13.56% -50.59% -
  Horiz. % 119.93% 133.50% 78.73% 63.65% 56.11% 49.41% 100.00%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.2000 2.2000 2.2600 1.7400 1.7300 1.7200 1.7700 15.59%
  QoQ % 0.00% -2.65% 29.89% 0.58% 0.58% -2.82% -
  Horiz. % 124.29% 124.29% 127.68% 98.31% 97.74% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 63.00 64.56 63.88 62.38 67.71 68.57 71.22 -7.84%
  QoQ % -2.42% 1.06% 2.40% -7.87% -1.25% -3.72% -
  Horiz. % 88.46% 90.65% 89.69% 87.59% 95.07% 96.28% 100.00%
EPS 7.16 7.97 4.70 3.80 3.35 2.95 5.97 12.87%
  QoQ % -10.16% 69.57% 23.68% 13.43% 13.56% -50.59% -
  Horiz. % 119.93% 133.50% 78.73% 63.65% 56.11% 49.41% 100.00%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.2000 2.2000 2.2600 1.7400 1.7300 1.7200 1.7700 15.59%
  QoQ % 0.00% -2.65% 29.89% 0.58% 0.58% -2.82% -
  Horiz. % 124.29% 124.29% 127.68% 98.31% 97.74% 97.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.6800 2.7200 2.4200 2.4200 1.1900 1.3000 1.3900 -
P/RPS 4.25 4.21 3.79 3.88 1.76 1.90 1.95 68.02%
  QoQ % 0.95% 11.08% -2.32% 120.45% -7.37% -2.56% -
  Horiz. % 217.95% 215.90% 194.36% 198.97% 90.26% 97.44% 100.00%
P/EPS 37.41 34.12 51.54 63.64 35.57 44.06 23.28 37.15%
  QoQ % 9.64% -33.80% -19.01% 78.91% -19.27% 89.26% -
  Horiz. % 160.70% 146.56% 221.39% 273.37% 152.79% 189.26% 100.00%
EY 2.67 2.93 1.94 1.57 2.81 2.27 4.30 -27.20%
  QoQ % -8.87% 51.03% 23.57% -44.13% 23.79% -47.21% -
  Horiz. % 62.09% 68.14% 45.12% 36.51% 65.35% 52.79% 100.00%
DY 0.00 0.00 0.00 0.01 0.02 0.02 0.01 -
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 200.00% 200.00% 100.00%
P/NAPS 1.22 1.24 1.07 1.39 0.69 0.76 0.79 33.57%
  QoQ % -1.61% 15.89% -23.02% 101.45% -9.21% -3.80% -
  Horiz. % 154.43% 156.96% 135.44% 175.95% 87.34% 96.20% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 28/02/20 22/11/19 30/08/19 28/05/19 28/02/19 22/11/18 -
Price 2.9500 2.6300 2.5500 2.6300 1.9500 1.2100 1.3400 -
P/RPS 4.68 4.07 3.99 4.22 2.88 1.76 1.88 83.58%
  QoQ % 14.99% 2.01% -5.45% 46.53% 63.64% -6.38% -
  Horiz. % 248.94% 216.49% 212.23% 224.47% 153.19% 93.62% 100.00%
P/EPS 41.18 32.99 54.31 69.16 58.29 41.01 22.44 49.84%
  QoQ % 24.83% -39.26% -21.47% 18.65% 42.14% 82.75% -
  Horiz. % 183.51% 147.01% 242.02% 308.20% 259.76% 182.75% 100.00%
EY 2.43 3.03 1.84 1.45 1.72 2.44 4.46 -33.27%
  QoQ % -19.80% 64.67% 26.90% -15.70% -29.51% -45.29% -
  Horiz. % 54.48% 67.94% 41.26% 32.51% 38.57% 54.71% 100.00%
DY 0.00 0.00 0.00 0.01 0.01 0.02 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 200.00% 100.00%
P/NAPS 1.34 1.20 1.13 1.51 1.13 0.70 0.76 45.90%
  QoQ % 11.67% 6.19% -25.17% 33.63% 61.43% -7.89% -
  Horiz. % 176.32% 157.89% 148.68% 198.68% 148.68% 92.11% 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
 
 

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