Highlights

[YNHPROP] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -20.11%    YoY -     -24.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 355,562 261,022 313,330 294,180 488,306 320,490 278,574 4.15%
  YoY % 36.22% -16.69% 6.51% -39.75% 52.36% 15.05% -
  Horiz. % 127.64% 93.70% 112.48% 105.60% 175.29% 115.05% 100.00%
PBT 22,112 36,112 44,932 28,598 86,212 70,016 69,076 -17.28%
  YoY % -38.77% -19.63% 57.12% -66.83% 23.13% 1.36% -
  Horiz. % 32.01% 52.28% 65.05% 41.40% 124.81% 101.36% 100.00%
Tax -5,526 -14,076 -13,522 -13,370 -26,040 -19,468 -15,252 -15.56%
  YoY % 60.74% -4.10% -1.14% 48.66% -33.76% -27.64% -
  Horiz. % 36.23% 92.29% 88.66% 87.66% 170.73% 127.64% 100.00%
NP 16,586 22,036 31,410 15,228 60,172 50,548 53,824 -17.81%
  YoY % -24.73% -29.84% 106.26% -74.69% 19.04% -6.09% -
  Horiz. % 30.82% 40.94% 58.36% 28.29% 111.79% 93.91% 100.00%
NP to SH 16,586 22,036 31,410 15,228 60,172 50,548 53,824 -17.81%
  YoY % -24.73% -29.84% 106.26% -74.69% 19.04% -6.09% -
  Horiz. % 30.82% 40.94% 58.36% 28.29% 111.79% 93.91% 100.00%
Tax Rate 24.99 % 38.98 % 30.09 % 46.75 % 30.20 % 27.81 % 22.08 % 2.08%
  YoY % -35.89% 29.54% -35.64% 54.80% 8.59% 25.95% -
  Horiz. % 113.18% 176.54% 136.28% 211.73% 136.78% 125.95% 100.00%
Total Cost 338,976 238,986 281,920 278,952 428,134 269,942 224,750 7.09%
  YoY % 41.84% -15.23% 1.06% -34.84% 58.60% 20.11% -
  Horiz. % 150.82% 106.33% 125.44% 124.12% 190.49% 120.11% 100.00%
Net Worth 946,909 920,459 830,881 793,973 804,482 848,036 809,414 2.65%
  YoY % 2.87% 10.78% 4.65% -1.31% -5.14% 4.77% -
  Horiz. % 116.99% 113.72% 102.65% 98.09% 99.39% 104.77% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 16,418 20,887 16,434 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.40% 27.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.90% 127.09% 100.00%
Div Payout % - % - % - % - % 27.29 % 41.32 % 30.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.95% 35.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 89.39% 135.34% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 946,909 920,459 830,881 793,973 804,482 848,036 809,414 2.65%
  YoY % 2.87% 10.78% 4.65% -1.31% -5.14% 4.77% -
  Horiz. % 116.99% 113.72% 102.65% 98.09% 99.39% 104.77% 100.00%
NOSH 528,999 528,999 413,373 407,165 410,450 417,752 410,870 4.30%
  YoY % 0.00% 27.97% 1.52% -0.80% -1.75% 1.67% -
  Horiz. % 128.75% 128.75% 100.61% 99.10% 99.90% 101.67% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.66 % 8.44 % 10.02 % 5.18 % 12.32 % 15.77 % 19.32 % -21.09%
  YoY % -44.79% -15.77% 93.44% -57.95% -21.88% -18.37% -
  Horiz. % 24.12% 43.69% 51.86% 26.81% 63.77% 81.63% 100.00%
ROE 1.75 % 2.39 % 3.78 % 1.92 % 7.48 % 5.96 % 6.65 % -19.94%
  YoY % -26.78% -36.77% 96.88% -74.33% 25.50% -10.38% -
  Horiz. % 26.32% 35.94% 56.84% 28.87% 112.48% 89.62% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.21 49.34 75.80 72.25 118.97 76.72 67.80 -0.15%
  YoY % 36.22% -34.91% 4.91% -39.27% 55.07% 13.16% -
  Horiz. % 99.13% 72.77% 111.80% 106.56% 175.47% 113.16% 100.00%
EPS 3.14 4.16 7.70 3.74 14.66 12.10 13.10 -21.18%
  YoY % -24.52% -45.97% 105.88% -74.49% 21.16% -7.63% -
  Horiz. % 23.97% 31.76% 58.78% 28.55% 111.91% 92.37% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 5.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 125.00% 100.00%
NAPS 1.7900 1.7400 2.0100 1.9500 1.9600 2.0300 1.9700 -1.58%
  YoY % 2.87% -13.43% 3.08% -0.51% -3.45% 3.05% -
  Horiz. % 90.86% 88.32% 102.03% 98.98% 99.49% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.21 49.34 59.23 55.61 92.31 60.58 52.66 4.15%
  YoY % 36.22% -16.70% 6.51% -39.76% 52.38% 15.04% -
  Horiz. % 127.63% 93.70% 112.48% 105.60% 175.29% 115.04% 100.00%
EPS 3.14 4.16 5.94 2.88 11.37 9.56 10.17 -17.78%
  YoY % -24.52% -29.97% 106.25% -74.67% 18.93% -6.00% -
  Horiz. % 30.88% 40.90% 58.41% 28.32% 111.80% 94.00% 100.00%
DPS 0.00 0.00 0.00 0.00 3.10 3.95 3.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.52% 27.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.68% 127.01% 100.00%
NAPS 1.7900 1.7400 1.5707 1.5009 1.5208 1.6031 1.5301 2.65%
  YoY % 2.87% 10.78% 4.65% -1.31% -5.13% 4.77% -
  Horiz. % 116.99% 113.72% 102.65% 98.09% 99.39% 104.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 1.4800 1.8800 1.9000 1.9500 1.9900 1.9400 -
P/RPS 1.93 3.00 2.48 2.63 1.64 2.59 2.86 -6.34%
  YoY % -35.67% 20.97% -5.70% 60.37% -36.68% -9.44% -
  Horiz. % 67.48% 104.90% 86.71% 91.96% 57.34% 90.56% 100.00%
P/EPS 41.46 35.53 24.74 50.80 13.30 16.45 14.81 18.71%
  YoY % 16.69% 43.61% -51.30% 281.95% -19.15% 11.07% -
  Horiz. % 279.95% 239.91% 167.05% 343.01% 89.80% 111.07% 100.00%
EY 2.41 2.81 4.04 1.97 7.52 6.08 6.75 -15.77%
  YoY % -14.23% -30.45% 105.08% -73.80% 23.68% -9.93% -
  Horiz. % 35.70% 41.63% 59.85% 29.19% 111.41% 90.07% 100.00%
DY 0.00 0.00 0.00 0.00 2.05 2.51 2.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% -18.33% 21.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.51% 121.84% 100.00%
P/NAPS 0.73 0.85 0.94 0.97 0.99 0.98 0.98 -4.79%
  YoY % -14.12% -9.57% -3.09% -2.02% 1.02% 0.00% -
  Horiz. % 74.49% 86.73% 95.92% 98.98% 101.02% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 -
Price 1.4200 1.4000 1.9200 1.6900 2.0800 1.9000 1.9200 -
P/RPS 2.11 2.84 2.53 2.34 1.75 2.48 2.83 -4.77%
  YoY % -25.70% 12.25% 8.12% 33.71% -29.44% -12.37% -
  Horiz. % 74.56% 100.35% 89.40% 82.69% 61.84% 87.63% 100.00%
P/EPS 45.29 33.61 25.27 45.19 14.19 15.70 14.66 20.67%
  YoY % 34.75% 33.00% -44.08% 218.46% -9.62% 7.09% -
  Horiz. % 308.94% 229.26% 172.37% 308.25% 96.79% 107.09% 100.00%
EY 2.21 2.98 3.96 2.21 7.05 6.37 6.82 -17.12%
  YoY % -25.84% -24.75% 79.19% -68.65% 10.68% -6.60% -
  Horiz. % 32.40% 43.70% 58.06% 32.40% 103.37% 93.40% 100.00%
DY 0.00 0.00 0.00 0.00 1.92 2.63 2.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.00% 26.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 92.31% 126.44% 100.00%
P/NAPS 0.79 0.80 0.96 0.87 1.06 0.94 0.97 -3.36%
  YoY % -1.25% -16.67% 10.34% -17.92% 12.77% -3.09% -
  Horiz. % 81.44% 82.47% 98.97% 89.69% 109.28% 96.91% 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.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers