Highlights

[YNHPROP] YoY Annual (Unaudited) Result on 2018-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend YoY -     -51.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 349,327 362,723 333,728 369,722 306,495 390,505 303,086 2.39%
  YoY % -3.69% 8.69% -9.74% 20.63% -21.51% 28.84% -
  Horiz. % 115.26% 119.68% 110.11% 121.99% 101.12% 128.84% 100.00%
PBT 54,667 26,062 50,134 52,365 25,058 69,984 60,625 -1.71%
  YoY % 109.76% -48.02% -4.26% 108.98% -64.19% 15.44% -
  Horiz. % 90.17% 42.99% 82.70% 86.38% 41.33% 115.44% 100.00%
Tax -12,496 -10,454 -17,666 -14,363 -6,483 -23,270 -17,860 -5.78%
  YoY % -19.53% 40.82% -23.00% -121.55% 72.14% -30.29% -
  Horiz. % 69.97% 58.53% 98.91% 80.42% 36.30% 130.29% 100.00%
NP 42,171 15,608 32,468 38,002 18,575 46,714 42,765 -0.23%
  YoY % 170.19% -51.93% -14.56% 104.59% -60.24% 9.23% -
  Horiz. % 98.61% 36.50% 75.92% 88.86% 43.44% 109.23% 100.00%
NP to SH 42,171 15,608 32,468 38,002 18,575 46,714 42,765 -0.23%
  YoY % 170.19% -51.93% -14.56% 104.59% -60.24% 9.23% -
  Horiz. % 98.61% 36.50% 75.92% 88.86% 43.44% 109.23% 100.00%
Tax Rate 22.86 % 40.11 % 35.24 % 27.43 % 25.87 % 33.25 % 29.46 % -4.14%
  YoY % -43.01% 13.82% 28.47% 6.03% -22.20% 12.86% -
  Horiz. % 77.60% 136.15% 119.62% 93.11% 87.81% 112.86% 100.00%
Total Cost 307,156 347,115 301,260 331,720 287,920 343,791 260,321 2.79%
  YoY % -11.51% 15.22% -9.18% 15.21% -16.25% 32.06% -
  Horiz. % 117.99% 133.34% 115.73% 127.43% 110.60% 132.06% 100.00%
Net Worth 1,163,799 909,879 929,848 903,581 799,268 811,923 858,375 5.20%
  YoY % 27.91% -2.15% 2.91% 13.05% -1.56% -5.41% -
  Horiz. % 135.58% 106.00% 108.33% 105.27% 93.11% 94.59% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 10,519 -
  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 % - % - % - % - % - % - % 24.60 % -
  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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,163,799 909,879 929,848 903,581 799,268 811,923 858,375 5.20%
  YoY % 27.91% -2.15% 2.91% 13.05% -1.56% -5.41% -
  Horiz. % 135.58% 106.00% 108.33% 105.27% 93.11% 94.59% 100.00%
NOSH 528,999 528,999 525,338 525,338 403,670 410,062 420,772 3.89%
  YoY % 0.00% 0.70% 0.00% 30.14% -1.56% -2.55% -
  Horiz. % 125.72% 125.72% 124.85% 124.85% 95.94% 97.45% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.07 % 4.30 % 9.73 % 10.28 % 6.06 % 11.96 % 14.11 % -2.57%
  YoY % 180.70% -55.81% -5.35% 69.64% -49.33% -15.24% -
  Horiz. % 85.54% 30.47% 68.96% 72.86% 42.95% 84.76% 100.00%
ROE 3.62 % 1.72 % 3.49 % 4.21 % 2.32 % 5.75 % 4.98 % -5.17%
  YoY % 110.47% -50.72% -17.10% 81.47% -59.65% 15.46% -
  Horiz. % 72.69% 34.54% 70.08% 84.54% 46.59% 115.46% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 66.04 68.57 63.53 70.38 75.93 95.23 72.03 -1.44%
  YoY % -3.69% 7.93% -9.73% -7.31% -20.27% 32.21% -
  Horiz. % 91.68% 95.20% 88.20% 97.71% 105.41% 132.21% 100.00%
EPS 7.97 2.95 6.18 7.52 4.60 11.38 10.17 -3.98%
  YoY % 170.17% -52.27% -17.82% 63.48% -59.58% 11.90% -
  Horiz. % 78.37% 29.01% 60.77% 73.94% 45.23% 111.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  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 2.2000 1.7200 1.7700 1.7200 1.9800 1.9800 2.0400 1.27%
  YoY % 27.91% -2.82% 2.91% -13.13% 0.00% -2.94% -
  Horiz. % 107.84% 84.31% 86.76% 84.31% 97.06% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 66.31 68.85 63.34 70.18 58.18 74.12 57.53 2.39%
  YoY % -3.69% 8.70% -9.75% 20.63% -21.51% 28.84% -
  Horiz. % 115.26% 119.68% 110.10% 121.99% 101.13% 128.84% 100.00%
EPS 8.00 2.96 6.16 7.21 3.53 8.87 8.12 -0.25%
  YoY % 170.27% -51.95% -14.56% 104.25% -60.20% 9.24% -
  Horiz. % 98.52% 36.45% 75.86% 88.79% 43.47% 109.24% 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 2.2090 1.7270 1.7649 1.7151 1.5171 1.5411 1.6293 5.20%
  YoY % 27.91% -2.15% 2.90% 13.05% -1.56% -5.41% -
  Horiz. % 135.58% 106.00% 108.32% 105.27% 93.11% 94.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.7200 1.3000 1.4000 1.5000 1.8200 2.0800 1.8300 -
P/RPS 4.12 1.90 2.20 2.13 2.40 2.18 2.54 8.39%
  YoY % 116.84% -13.64% 3.29% -11.25% 10.09% -14.17% -
  Horiz. % 162.20% 74.80% 86.61% 83.86% 94.49% 85.83% 100.00%
P/EPS 34.12 44.06 22.65 20.74 39.55 18.26 18.01 11.23%
  YoY % -22.56% 94.53% 9.21% -47.56% 116.59% 1.39% -
  Horiz. % 189.45% 244.64% 125.76% 115.16% 219.60% 101.39% 100.00%
EY 2.93 2.27 4.41 4.82 2.53 5.48 5.55 -10.10%
  YoY % 29.07% -48.53% -8.51% 90.51% -53.83% -1.26% -
  Horiz. % 52.79% 40.90% 79.46% 86.85% 45.59% 98.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
  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 1.24 0.76 0.79 0.87 0.92 1.05 0.90 5.48%
  YoY % 63.16% -3.80% -9.20% -5.43% -12.38% 16.67% -
  Horiz. % 137.78% 84.44% 87.78% 96.67% 102.22% 116.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 26/02/18 28/02/17 29/02/16 27/02/15 25/02/14 -
Price 2.6300 1.2100 1.4200 1.5000 1.9500 1.9400 1.7800 -
P/RPS 3.98 1.76 2.24 2.13 2.57 2.04 2.47 8.27%
  YoY % 126.14% -21.43% 5.16% -17.12% 25.98% -17.41% -
  Horiz. % 161.13% 71.26% 90.69% 86.23% 104.05% 82.59% 100.00%
P/EPS 32.99 41.01 22.98 20.74 42.38 17.03 17.51 11.13%
  YoY % -19.56% 78.46% 10.80% -51.06% 148.85% -2.74% -
  Horiz. % 188.41% 234.21% 131.24% 118.45% 242.03% 97.26% 100.00%
EY 3.03 2.44 4.35 4.82 2.36 5.87 5.71 -10.02%
  YoY % 24.18% -43.91% -9.75% 104.24% -59.80% 2.80% -
  Horiz. % 53.06% 42.73% 76.18% 84.41% 41.33% 102.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
  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 1.20 0.70 0.80 0.87 0.98 0.98 0.87 5.50%
  YoY % 71.43% -12.50% -8.05% -11.22% 0.00% 12.64% -
  Horiz. % 137.93% 80.46% 91.95% 100.00% 112.64% 112.64% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

649  291  544  440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.010.00 
 PHB 0.02+0.005 
 ANZO 0.23+0.05 
 IRIS 0.23+0.025 
 DGB 0.030.00 
 KNM 0.225+0.01 
 SANICHI 0.090.00 
 VIVOCOM 0.045+0.01 
 PDZ 0.085+0.015 
 VELESTO 0.1550.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers