Highlights

[YNHPROP] YoY TTM Result on 2016-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     58.06%    YoY -     14.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 330,016 380,999 334,092 326,664 347,316 387,531 302,484 1.46%
  YoY % -13.38% 14.04% 2.27% -5.95% -10.38% 28.12% -
  Horiz. % 109.10% 125.96% 110.45% 107.99% 114.82% 128.12% 100.00%
PBT 32,913 43,134 49,159 28,894 40,456 68,277 63,899 -10.46%
  YoY % -23.70% -12.26% 70.14% -28.58% -40.75% 6.85% -
  Horiz. % 51.51% 67.50% 76.93% 45.22% 63.31% 106.85% 100.00%
Tax -12,797 -13,391 -15,458 -1,670 -16,755 -20,420 -15,947 -3.60%
  YoY % 4.44% 13.37% -825.63% 90.03% 17.95% -28.05% -
  Horiz. % 80.25% 83.97% 96.93% 10.47% 105.07% 128.05% 100.00%
NP 20,116 29,743 33,701 27,224 23,701 47,857 47,952 -13.47%
  YoY % -32.37% -11.74% 23.79% 14.86% -50.48% -0.20% -
  Horiz. % 41.95% 62.03% 70.28% 56.77% 49.43% 99.80% 100.00%
NP to SH 20,116 29,743 33,701 27,224 23,701 47,857 47,952 -13.47%
  YoY % -32.37% -11.74% 23.79% 14.86% -50.48% -0.20% -
  Horiz. % 41.95% 62.03% 70.28% 56.77% 49.43% 99.80% 100.00%
Tax Rate 38.88 % 31.05 % 31.44 % 5.78 % 41.42 % 29.91 % 24.96 % 7.66%
  YoY % 25.22% -1.24% 443.94% -86.05% 38.48% 19.83% -
  Horiz. % 155.77% 124.40% 125.96% 23.16% 165.95% 119.83% 100.00%
Total Cost 309,900 351,256 300,391 299,440 323,615 339,674 254,532 3.33%
  YoY % -11.77% 16.93% 0.32% -7.47% -4.73% 33.45% -
  Horiz. % 121.75% 138.00% 118.02% 117.64% 127.14% 133.45% 100.00%
Net Worth 920,459 946,909 920,459 830,443 791,699 790,896 856,864 1.20%
  YoY % -2.79% 2.87% 10.84% 4.89% 0.10% -7.70% -
  Horiz. % 107.42% 110.51% 107.42% 96.92% 92.40% 92.30% 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 105 0 0 0 8,115 22,789 16,735 -56.98%
  YoY % 0.00% 0.00% 0.00% 0.00% -64.39% 36.17% -
  Horiz. % 0.63% 0.00% 0.00% 0.00% 48.49% 136.17% 100.00%
Div Payout % 0.53 % - % - % - % 34.24 % 47.62 % 34.90 % -50.22%
  YoY % 0.00% 0.00% 0.00% 0.00% -28.10% 36.45% -
  Horiz. % 1.52% 0.00% 0.00% 0.00% 98.11% 136.45% 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 920,459 946,909 920,459 830,443 791,699 790,896 856,864 1.20%
  YoY % -2.79% 2.87% 10.84% 4.89% 0.10% -7.70% -
  Horiz. % 107.42% 110.51% 107.42% 96.92% 92.40% 92.30% 100.00%
NOSH 528,999 528,999 528,999 413,156 405,999 403,518 422,100 3.83%
  YoY % 0.00% 0.00% 28.04% 1.76% 0.61% -4.40% -
  Horiz. % 125.33% 125.33% 125.33% 97.88% 96.19% 95.60% 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 6.10 % 7.81 % 10.09 % 8.33 % 6.82 % 12.35 % 15.85 % -14.71%
  YoY % -21.90% -22.60% 21.13% 22.14% -44.78% -22.08% -
  Horiz. % 38.49% 49.27% 63.66% 52.56% 43.03% 77.92% 100.00%
ROE 2.19 % 3.14 % 3.66 % 3.28 % 2.99 % 6.05 % 5.60 % -14.48%
  YoY % -30.25% -14.21% 11.59% 9.70% -50.58% 8.04% -
  Horiz. % 39.11% 56.07% 65.36% 58.57% 53.39% 108.04% 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 62.38 72.02 63.16 79.07 85.55 96.04 71.66 -2.28%
  YoY % -13.39% 14.03% -20.12% -7.57% -10.92% 34.02% -
  Horiz. % 87.05% 100.50% 88.14% 110.34% 119.38% 134.02% 100.00%
EPS 3.80 5.62 6.37 6.59 5.84 11.86 11.36 -16.68%
  YoY % -32.38% -11.77% -3.34% 12.84% -50.76% 4.40% -
  Horiz. % 33.45% 49.47% 56.07% 58.01% 51.41% 104.40% 100.00%
DPS 0.02 0.00 0.00 0.00 2.00 5.65 3.96 -58.56%
  YoY % 0.00% 0.00% 0.00% 0.00% -64.60% 42.68% -
  Horiz. % 0.51% 0.00% 0.00% 0.00% 50.51% 142.68% 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 62.38 72.02 63.16 61.75 65.66 73.26 57.18 1.46%
  YoY % -13.39% 14.03% 2.28% -5.95% -10.37% 28.12% -
  Horiz. % 109.09% 125.95% 110.46% 107.99% 114.83% 128.12% 100.00%
EPS 3.80 5.62 6.37 5.15 4.48 9.05 9.06 -13.48%
  YoY % -32.38% -11.77% 23.69% 14.96% -50.50% -0.11% -
  Horiz. % 41.94% 62.03% 70.31% 56.84% 49.45% 99.89% 100.00%
DPS 0.02 0.00 0.00 0.00 1.53 4.31 3.16 -56.97%
  YoY % 0.00% 0.00% 0.00% 0.00% -64.50% 36.39% -
  Horiz. % 0.63% 0.00% 0.00% 0.00% 48.42% 136.39% 100.00%
NAPS 1.7400 1.7900 1.7400 1.5698 1.4966 1.4951 1.6198 1.20%
  YoY % -2.79% 2.87% 10.84% 4.89% 0.10% -7.70% -
  Horiz. % 107.42% 110.51% 107.42% 96.91% 92.39% 92.30% 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 3.88 1.80 2.34 2.38 2.22 2.03 2.78 5.71%
  YoY % 115.56% -23.08% -1.68% 7.21% 9.36% -26.98% -
  Horiz. % 139.57% 64.75% 84.17% 85.61% 79.86% 73.02% 100.00%
P/EPS 63.64 23.12 23.23 28.53 32.55 16.44 17.52 23.97%
  YoY % 175.26% -0.47% -18.58% -12.35% 97.99% -6.16% -
  Horiz. % 363.24% 131.96% 132.59% 162.84% 185.79% 93.84% 100.00%
EY 1.57 4.33 4.30 3.50 3.07 6.08 5.71 -19.35%
  YoY % -63.74% 0.70% 22.86% 14.01% -49.51% 6.48% -
  Horiz. % 27.50% 75.83% 75.31% 61.30% 53.77% 106.48% 100.00%
DY 0.01 0.00 0.00 0.00 1.05 2.90 1.99 -58.60%
  YoY % 0.00% 0.00% 0.00% 0.00% -63.79% 45.73% -
  Horiz. % 0.50% 0.00% 0.00% 0.00% 52.76% 145.73% 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 4.22 1.97 2.22 2.43 1.98 2.17 2.65 8.06%
  YoY % 114.21% -11.26% -8.64% 22.73% -8.76% -18.11% -
  Horiz. % 159.25% 74.34% 83.77% 91.70% 74.72% 81.89% 100.00%
P/EPS 69.16 25.26 21.98 29.14 28.95 17.54 16.72 26.68%
  YoY % 173.79% 14.92% -24.57% 0.66% 65.05% 4.90% -
  Horiz. % 413.64% 151.08% 131.46% 174.28% 173.15% 104.90% 100.00%
EY 1.45 3.96 4.55 3.43 3.45 5.70 5.98 -21.02%
  YoY % -63.38% -12.97% 32.65% -0.58% -39.47% -4.68% -
  Horiz. % 24.25% 66.22% 76.09% 57.36% 57.69% 95.32% 100.00%
DY 0.01 0.00 0.00 0.00 1.18 2.72 2.09 -58.93%
  YoY % 0.00% 0.00% 0.00% 0.00% -56.62% 30.14% -
  Horiz. % 0.48% 0.00% 0.00% 0.00% 56.46% 130.14% 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.
 


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
 
 

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