Highlights

[YNHPROP] YoY Cumulative 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 -     110.51%    YoY -     -29.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 89,641 145,075 177,781 130,511 156,665 147,090 244,153 -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 6,656 17,908 11,056 18,056 22,466 14,299 43,106 -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 -2,832 -5,107 -2,763 -7,038 -6,761 -6,685 -13,020 -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 3,824 12,801 8,293 11,018 15,705 7,614 30,086 -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 3,824 12,801 8,293 11,018 15,705 7,614 30,086 -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 85,817 132,274 169,488 119,493 140,960 139,476 214,067 -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 1,169,089 920,459 946,909 920,459 819,923 793,973 804,482 6.42%
  YoY % 27.01% -2.79% 2.87% 12.26% 3.27% -1.31% -
  Horiz. % 145.32% 114.42% 117.70% 114.42% 101.92% 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 - - - - - - 8,209 -
  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 1,169,089 920,459 946,909 920,459 819,923 793,973 804,482 6.42%
  YoY % 27.01% -2.79% 2.87% 12.26% 3.27% -1.31% -
  Horiz. % 145.32% 114.42% 117.70% 114.42% 101.92% 98.69% 100.00%
NOSH 528,999 528,999 528,999 528,999 407,922 407,165 410,450 4.32%
  YoY % 0.00% 0.00% 0.00% 29.68% 0.19% -0.80% -
  Horiz. % 128.88% 128.88% 128.88% 128.88% 99.38% 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 0.33 % 1.39 % 0.88 % 1.20 % 1.92 % 0.96 % 3.74 % -33.25%
  YoY % -76.26% 57.95% -26.67% -37.50% 100.00% -74.33% -
  Horiz. % 8.82% 37.17% 23.53% 32.09% 51.34% 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 16.95 27.42 33.61 24.67 38.41 36.13 59.48 -18.86%
  YoY % -38.18% -18.42% 36.24% -35.77% 6.31% -39.26% -
  Horiz. % 28.50% 46.10% 56.51% 41.48% 64.58% 60.74% 100.00%
EPS 0.72 2.42 1.57 2.08 3.85 1.87 7.33 -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 2.00 -
  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 16.95 27.42 33.61 24.67 29.62 27.81 46.15 -15.36%
  YoY % -38.18% -18.42% 36.24% -16.71% 6.51% -39.74% -
  Horiz. % 36.73% 59.41% 72.83% 53.46% 64.18% 60.26% 100.00%
EPS 0.72 2.42 1.57 2.08 2.97 1.44 5.69 -29.12%
  YoY % -70.25% 54.14% -24.52% -29.97% 106.25% -74.69% -
  Horiz. % 12.65% 42.53% 27.59% 36.56% 52.20% 25.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
  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 1.5500 1.5009 1.5208 6.42%
  YoY % 27.01% -2.79% 2.87% 12.26% 3.27% -1.31% -
  Horiz. % 145.32% 114.41% 117.70% 114.41% 101.92% 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 16.41 8.82 3.87 6.00 4.90 5.26 3.28 30.75%
  YoY % 86.05% 127.91% -35.50% 22.45% -6.84% 60.37% -
  Horiz. % 500.30% 268.90% 117.99% 182.93% 149.39% 160.37% 100.00%
P/EPS 384.58 100.01 82.93 71.06 48.83 101.60 26.60 56.02%
  YoY % 284.54% 20.60% 16.70% 45.53% -51.94% 281.95% -
  Horiz. % 1,445.79% 375.98% 311.77% 267.14% 183.57% 381.95% 100.00%
EY 0.26 1.00 1.21 1.41 2.05 0.98 3.76 -35.91%
  YoY % -74.00% -17.36% -14.18% -31.22% 109.18% -73.94% -
  Horiz. % 6.91% 26.60% 32.18% 37.50% 54.52% 26.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
  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 15.93 9.59 4.23 5.67 5.00 4.68 3.50 28.70%
  YoY % 66.11% 126.71% -25.40% 13.40% 6.84% 33.71% -
  Horiz. % 455.14% 274.00% 120.86% 162.00% 142.86% 133.71% 100.00%
P/EPS 373.51 108.68 90.58 67.22 49.87 90.37 28.38 53.60%
  YoY % 243.68% 19.98% 34.75% 34.79% -44.82% 218.43% -
  Horiz. % 1,316.10% 382.95% 319.17% 236.86% 175.72% 318.43% 100.00%
EY 0.27 0.92 1.10 1.49 2.01 1.11 3.52 -34.79%
  YoY % -70.65% -16.36% -26.17% -25.87% 81.08% -68.47% -
  Horiz. % 7.67% 26.14% 31.25% 42.33% 57.10% 31.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
  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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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