Highlights

[YNHPROP] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     5.25%    YoY -     -29.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 179,282 290,150 355,562 261,022 313,330 294,180 488,306 -15.37%
  YoY % -38.21% -18.40% 36.22% -16.69% 6.51% -39.75% -
  Horiz. % 36.72% 59.42% 72.82% 53.45% 64.17% 60.25% 100.00%
PBT 13,312 35,816 22,112 36,112 44,932 28,598 86,212 -26.73%
  YoY % -62.83% 61.98% -38.77% -19.63% 57.12% -66.83% -
  Horiz. % 15.44% 41.54% 25.65% 41.89% 52.12% 33.17% 100.00%
Tax -5,664 -10,214 -5,526 -14,076 -13,522 -13,370 -26,040 -22.43%
  YoY % 44.55% -84.84% 60.74% -4.10% -1.14% 48.66% -
  Horiz. % 21.75% 39.22% 21.22% 54.06% 51.93% 51.34% 100.00%
NP 7,648 25,602 16,586 22,036 31,410 15,228 60,172 -29.07%
  YoY % -70.13% 54.36% -24.73% -29.84% 106.26% -74.69% -
  Horiz. % 12.71% 42.55% 27.56% 36.62% 52.20% 25.31% 100.00%
NP to SH 7,648 25,602 16,586 22,036 31,410 15,228 60,172 -29.07%
  YoY % -70.13% 54.36% -24.73% -29.84% 106.26% -74.69% -
  Horiz. % 12.71% 42.55% 27.56% 36.62% 52.20% 25.31% 100.00%
Tax Rate 42.55 % 28.52 % 24.99 % 38.98 % 30.09 % 46.75 % 30.20 % 5.87%
  YoY % 49.19% 14.13% -35.89% 29.54% -35.64% 54.80% -
  Horiz. % 140.89% 94.44% 82.75% 129.07% 99.64% 154.80% 100.00%
Total Cost 171,634 264,548 338,976 238,986 281,920 278,952 428,134 -14.12%
  YoY % -35.12% -21.96% 41.84% -15.23% 1.06% -34.84% -
  Horiz. % 40.09% 61.79% 79.18% 55.82% 65.85% 65.16% 100.00%
Net Worth 1,169,089 920,459 946,909 920,459 830,881 793,973 804,482 6.42%
  YoY % 27.01% -2.79% 2.87% 10.78% 4.65% -1.31% -
  Horiz. % 145.32% 114.42% 117.70% 114.42% 103.28% 98.69% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - 16,418 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 27.29 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,169,089 920,459 946,909 920,459 830,881 793,973 804,482 6.42%
  YoY % 27.01% -2.79% 2.87% 10.78% 4.65% -1.31% -
  Horiz. % 145.32% 114.42% 117.70% 114.42% 103.28% 98.69% 100.00%
NOSH 528,999 528,999 528,999 528,999 413,373 407,165 410,450 4.32%
  YoY % 0.00% 0.00% 0.00% 27.97% 1.52% -0.80% -
  Horiz. % 128.88% 128.88% 128.88% 128.88% 100.71% 99.20% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.27 % 8.82 % 4.66 % 8.44 % 10.02 % 5.18 % 12.32 % -16.18%
  YoY % -51.59% 89.27% -44.79% -15.77% 93.44% -57.95% -
  Horiz. % 34.66% 71.59% 37.82% 68.51% 81.33% 42.05% 100.00%
ROE 0.65 % 2.78 % 1.75 % 2.39 % 3.78 % 1.92 % 7.48 % -33.42%
  YoY % -76.62% 58.86% -26.78% -36.77% 96.88% -74.33% -
  Horiz. % 8.69% 37.17% 23.40% 31.95% 50.53% 25.67% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 33.89 54.85 67.21 49.34 75.80 72.25 118.97 -18.87%
  YoY % -38.21% -18.39% 36.22% -34.91% 4.91% -39.27% -
  Horiz. % 28.49% 46.10% 56.49% 41.47% 63.71% 60.73% 100.00%
EPS 1.44 4.84 3.14 4.16 7.70 3.74 14.66 -32.05%
  YoY % -70.25% 54.14% -24.52% -45.97% 105.88% -74.49% -
  Horiz. % 9.82% 33.02% 21.42% 28.38% 52.52% 25.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2100 1.7400 1.7900 1.7400 2.0100 1.9500 1.9600 2.02%
  YoY % 27.01% -2.79% 2.87% -13.43% 3.08% -0.51% -
  Horiz. % 112.76% 88.78% 91.33% 88.78% 102.55% 99.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 33.89 54.85 67.21 49.34 59.23 55.61 92.31 -15.37%
  YoY % -38.21% -18.39% 36.22% -16.70% 6.51% -39.76% -
  Horiz. % 36.71% 59.42% 72.81% 53.45% 64.16% 60.24% 100.00%
EPS 1.44 4.84 3.14 4.16 5.94 2.88 11.37 -29.11%
  YoY % -70.25% 54.14% -24.52% -29.97% 106.25% -74.67% -
  Horiz. % 12.66% 42.57% 27.62% 36.59% 52.24% 25.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2100 1.7400 1.7900 1.7400 1.5707 1.5009 1.5208 6.42%
  YoY % 27.01% -2.79% 2.87% 10.78% 4.65% -1.31% -
  Horiz. % 145.32% 114.41% 117.70% 114.41% 103.28% 98.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.7800 2.4200 1.3000 1.4800 1.8800 1.9000 1.9500 -
P/RPS 8.20 4.41 1.93 3.00 2.48 2.63 1.64 30.73%
  YoY % 85.94% 128.50% -35.67% 20.97% -5.70% 60.37% -
  Horiz. % 500.00% 268.90% 117.68% 182.93% 151.22% 160.37% 100.00%
P/EPS 192.29 50.00 41.46 35.53 24.74 50.80 13.30 56.02%
  YoY % 284.58% 20.60% 16.69% 43.61% -51.30% 281.95% -
  Horiz. % 1,445.79% 375.94% 311.73% 267.14% 186.02% 381.95% 100.00%
EY 0.52 2.00 2.41 2.81 4.04 1.97 7.52 -35.91%
  YoY % -74.00% -17.01% -14.23% -30.45% 105.08% -73.80% -
  Horiz. % 6.91% 26.60% 32.05% 37.37% 53.72% 26.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.26 1.39 0.73 0.85 0.94 0.97 0.99 4.10%
  YoY % -9.35% 90.41% -14.12% -9.57% -3.09% -2.02% -
  Horiz. % 127.27% 140.40% 73.74% 85.86% 94.95% 97.98% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 2.7000 2.6300 1.4200 1.4000 1.9200 1.6900 2.0800 -
P/RPS 7.97 4.79 2.11 2.84 2.53 2.34 1.75 28.72%
  YoY % 66.39% 127.01% -25.70% 12.25% 8.12% 33.71% -
  Horiz. % 455.43% 273.71% 120.57% 162.29% 144.57% 133.71% 100.00%
P/EPS 186.75 54.34 45.29 33.61 25.27 45.19 14.19 53.59%
  YoY % 243.67% 19.98% 34.75% 33.00% -44.08% 218.46% -
  Horiz. % 1,316.07% 382.95% 319.17% 236.86% 178.08% 318.46% 100.00%
EY 0.54 1.84 2.21 2.98 3.96 2.21 7.05 -34.81%
  YoY % -70.65% -16.74% -25.84% -24.75% 79.19% -68.65% -
  Horiz. % 7.66% 26.10% 31.35% 42.27% 56.17% 31.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.22 1.51 0.79 0.80 0.96 0.87 1.06 2.37%
  YoY % -19.21% 91.14% -1.25% -16.67% 10.34% -17.92% -
  Horiz. % 115.09% 142.45% 74.53% 75.47% 90.57% 82.08% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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