[YNHPROP] YoY Annualized Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 290,150 355,562 261,022 313,330 294,180 488,306 320,490 -1.64% YoY % -18.40% 36.22% -16.69% 6.51% -39.75% 52.36% - Horiz. % 90.53% 110.94% 81.44% 97.77% 91.79% 152.36% 100.00%
PBT 35,816 22,112 36,112 44,932 28,598 86,212 70,016 -10.57% YoY % 61.98% -38.77% -19.63% 57.12% -66.83% 23.13% - Horiz. % 51.15% 31.58% 51.58% 64.17% 40.84% 123.13% 100.00%
Tax -10,214 -5,526 -14,076 -13,522 -13,370 -26,040 -19,468 -10.19% YoY % -84.84% 60.74% -4.10% -1.14% 48.66% -33.76% - Horiz. % 52.47% 28.39% 72.30% 69.46% 68.68% 133.76% 100.00%
NP 25,602 16,586 22,036 31,410 15,228 60,172 50,548 -10.71% YoY % 54.36% -24.73% -29.84% 106.26% -74.69% 19.04% - Horiz. % 50.65% 32.81% 43.59% 62.14% 30.13% 119.04% 100.00%
NP to SH 25,602 16,586 22,036 31,410 15,228 60,172 50,548 -10.71% YoY % 54.36% -24.73% -29.84% 106.26% -74.69% 19.04% - Horiz. % 50.65% 32.81% 43.59% 62.14% 30.13% 119.04% 100.00%
Tax Rate 28.52 % 24.99 % 38.98 % 30.09 % 46.75 % 30.20 % 27.81 % 0.42% YoY % 14.13% -35.89% 29.54% -35.64% 54.80% 8.59% - Horiz. % 102.55% 89.86% 140.17% 108.20% 168.11% 108.59% 100.00%
Total Cost 264,548 338,976 238,986 281,920 278,952 428,134 269,942 -0.34% YoY % -21.96% 41.84% -15.23% 1.06% -34.84% 58.60% - Horiz. % 98.00% 125.57% 88.53% 104.44% 103.34% 158.60% 100.00%
Net Worth 920,459 946,909 920,459 830,881 793,973 804,482 848,036 1.37% YoY % -2.79% 2.87% 10.78% 4.65% -1.31% -5.14% - Horiz. % 108.54% 111.66% 108.54% 97.98% 93.62% 94.86% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - 16,418 20,887 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.40% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 78.60% 100.00%
Div Payout % - % - % - % - % - % 27.29 % 41.32 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.95% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.05% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 920,459 946,909 920,459 830,881 793,973 804,482 848,036 1.37% YoY % -2.79% 2.87% 10.78% 4.65% -1.31% -5.14% - Horiz. % 108.54% 111.66% 108.54% 97.98% 93.62% 94.86% 100.00%
NOSH 528,999 528,999 528,999 413,373 407,165 410,450 417,752 4.01% YoY % 0.00% 0.00% 27.97% 1.52% -0.80% -1.75% - Horiz. % 126.63% 126.63% 126.63% 98.95% 97.47% 98.25% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.82 % 4.66 % 8.44 % 10.02 % 5.18 % 12.32 % 15.77 % -9.23% YoY % 89.27% -44.79% -15.77% 93.44% -57.95% -21.88% - Horiz. % 55.93% 29.55% 53.52% 63.54% 32.85% 78.12% 100.00%
ROE 2.78 % 1.75 % 2.39 % 3.78 % 1.92 % 7.48 % 5.96 % -11.93% YoY % 58.86% -26.78% -36.77% 96.88% -74.33% 25.50% - Horiz. % 46.64% 29.36% 40.10% 63.42% 32.21% 125.50% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.85 67.21 49.34 75.80 72.25 118.97 76.72 -5.44% YoY % -18.39% 36.22% -34.91% 4.91% -39.27% 55.07% - Horiz. % 71.49% 87.60% 64.31% 98.80% 94.17% 155.07% 100.00%
EPS 4.84 3.14 4.16 7.70 3.74 14.66 12.10 -14.16% YoY % 54.14% -24.52% -45.97% 105.88% -74.49% 21.16% - Horiz. % 40.00% 25.95% 34.38% 63.64% 30.91% 121.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 5.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.00% 100.00%
NAPS 1.7400 1.7900 1.7400 2.0100 1.9500 1.9600 2.0300 -2.54% YoY % -2.79% 2.87% -13.43% 3.08% -0.51% -3.45% - Horiz. % 85.71% 88.18% 85.71% 99.01% 96.06% 96.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.85 67.21 49.34 59.23 55.61 92.31 60.58 -1.64% YoY % -18.39% 36.22% -16.70% 6.51% -39.76% 52.38% - Horiz. % 90.54% 110.94% 81.45% 97.77% 91.80% 152.38% 100.00%
EPS 4.84 3.14 4.16 5.94 2.88 11.37 9.56 -10.72% YoY % 54.14% -24.52% -29.97% 106.25% -74.67% 18.93% - Horiz. % 50.63% 32.85% 43.51% 62.13% 30.13% 118.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.10 3.95 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.52% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 78.48% 100.00%
NAPS 1.7400 1.7900 1.7400 1.5707 1.5009 1.5208 1.6031 1.37% YoY % -2.79% 2.87% 10.78% 4.65% -1.31% -5.13% - Horiz. % 108.54% 111.66% 108.54% 97.98% 93.62% 94.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.4200 1.3000 1.4800 1.8800 1.9000 1.9500 1.9900 -
P/RPS 4.41 1.93 3.00 2.48 2.63 1.64 2.59 9.27% YoY % 128.50% -35.67% 20.97% -5.70% 60.37% -36.68% - Horiz. % 170.27% 74.52% 115.83% 95.75% 101.54% 63.32% 100.00%
P/EPS 50.00 41.46 35.53 24.74 50.80 13.30 16.45 20.35% YoY % 20.60% 16.69% 43.61% -51.30% 281.95% -19.15% - Horiz. % 303.95% 252.04% 215.99% 150.40% 308.81% 80.85% 100.00%
EY 2.00 2.41 2.81 4.04 1.97 7.52 6.08 -16.91% YoY % -17.01% -14.23% -30.45% 105.08% -73.80% 23.68% - Horiz. % 32.89% 39.64% 46.22% 66.45% 32.40% 123.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.05 2.51 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.67% 100.00%
P/NAPS 1.39 0.73 0.85 0.94 0.97 0.99 0.98 6.00% YoY % 90.41% -14.12% -9.57% -3.09% -2.02% 1.02% - Horiz. % 141.84% 74.49% 86.73% 95.92% 98.98% 101.02% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 -
Price 2.6300 1.4200 1.4000 1.9200 1.6900 2.0800 1.9000 -
P/RPS 4.79 2.11 2.84 2.53 2.34 1.75 2.48 11.59% YoY % 127.01% -25.70% 12.25% 8.12% 33.71% -29.44% - Horiz. % 193.15% 85.08% 114.52% 102.02% 94.35% 70.56% 100.00%
P/EPS 54.34 45.29 33.61 25.27 45.19 14.19 15.70 22.98% YoY % 19.98% 34.75% 33.00% -44.08% 218.46% -9.62% - Horiz. % 346.11% 288.47% 214.08% 160.96% 287.83% 90.38% 100.00%
EY 1.84 2.21 2.98 3.96 2.21 7.05 6.37 -18.69% YoY % -16.74% -25.84% -24.75% 79.19% -68.65% 10.68% - Horiz. % 28.89% 34.69% 46.78% 62.17% 34.69% 110.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.92 2.63 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -27.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.00% 100.00%
P/NAPS 1.51 0.79 0.80 0.96 0.87 1.06 0.94 8.22% YoY % 91.14% -1.25% -16.67% 10.34% -17.92% 12.77% - Horiz. % 160.64% 84.04% 85.11% 102.13% 92.55% 112.77% 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 2016(Report).pdf 
