Highlights

[YNHPROP] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -2.75%    YoY -     -37.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 345,321 367,949 310,592 328,936 346,546 517,572 288,572 3.04%
  YoY % -6.15% 18.47% -5.58% -5.08% -33.04% 79.36% -
  Horiz. % 119.67% 127.51% 107.63% 113.99% 120.09% 179.36% 100.00%
PBT 39,729 33,138 33,572 47,316 24,441 81,353 66,694 -8.27%
  YoY % 19.89% -1.29% -29.05% 93.59% -69.96% 21.98% -
  Horiz. % 59.57% 49.69% 50.34% 70.94% 36.65% 121.98% 100.00%
Tax -7,170 -12,888 -12,141 -12,984 -12,285 -25,224 -18,858 -14.88%
  YoY % 44.36% -6.15% 6.49% -5.69% 51.30% -33.75% -
  Horiz. % 38.02% 68.34% 64.38% 68.85% 65.14% 133.75% 100.00%
NP 32,558 20,250 21,430 34,332 12,156 56,129 47,836 -6.21%
  YoY % 60.78% -5.51% -37.58% 182.43% -78.34% 17.34% -
  Horiz. % 68.06% 42.33% 44.80% 71.77% 25.41% 117.34% 100.00%
NP to SH 32,558 20,250 21,430 34,332 12,156 56,129 47,836 -6.21%
  YoY % 60.78% -5.51% -37.58% 182.43% -78.34% 17.34% -
  Horiz. % 68.06% 42.33% 44.80% 71.77% 25.41% 117.34% 100.00%
Tax Rate 18.05 % 38.89 % 36.17 % 27.44 % 50.26 % 31.01 % 28.28 % -7.21%
  YoY % -53.59% 7.52% 31.81% -45.40% 62.08% 9.65% -
  Horiz. % 63.83% 137.52% 127.90% 97.03% 177.72% 109.65% 100.00%
Total Cost 312,762 347,698 289,161 294,604 334,390 461,442 240,736 4.46%
  YoY % -10.05% 20.24% -1.85% -11.90% -27.53% 91.68% -
  Horiz. % 129.92% 144.43% 120.12% 122.38% 138.90% 191.68% 100.00%
Net Worth 1,195,539 936,329 914,088 776,562 797,737 810,029 848,612 5.88%
  YoY % 27.68% 2.43% 17.71% -2.65% -1.52% -4.55% -
  Horiz. % 140.88% 110.34% 107.72% 91.51% 94.00% 95.45% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 10,909 22,405 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -51.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 48.69% 100.00%
Div Payout % - % - % - % - % - % 19.44 % 46.84 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -58.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 41.50% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,195,539 936,329 914,088 776,562 797,737 810,029 848,612 5.88%
  YoY % 27.68% 2.43% 17.71% -2.65% -1.52% -4.55% -
  Horiz. % 140.88% 110.34% 107.72% 91.51% 94.00% 95.45% 100.00%
NOSH 528,999 528,999 525,338 459,504 407,008 409,105 420,105 3.91%
  YoY % 0.00% 0.70% 14.33% 12.90% -0.51% -2.62% -
  Horiz. % 125.92% 125.92% 125.05% 109.38% 96.88% 97.38% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.43 % 5.50 % 6.90 % 10.44 % 3.51 % 10.84 % 16.58 % -8.97%
  YoY % 71.45% -20.29% -33.91% 197.44% -67.62% -34.62% -
  Horiz. % 56.88% 33.17% 41.62% 62.97% 21.17% 65.38% 100.00%
ROE 2.72 % 2.16 % 2.34 % 4.42 % 1.52 % 6.93 % 5.64 % -11.44%
  YoY % 25.93% -7.69% -47.06% 190.79% -78.07% 22.87% -
  Horiz. % 48.23% 38.30% 41.49% 78.37% 26.95% 122.87% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 65.28 69.56 59.12 71.58 85.14 126.51 68.69 -0.84%
  YoY % -6.15% 17.66% -17.41% -15.93% -32.70% 84.18% -
  Horiz. % 95.04% 101.27% 86.07% 104.21% 123.95% 184.18% 100.00%
EPS 6.16 3.83 4.08 8.09 2.99 13.72 11.39 -9.73%
  YoY % 60.84% -6.13% -49.57% 170.57% -78.21% 20.46% -
  Horiz. % 54.08% 33.63% 35.82% 71.03% 26.25% 120.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 5.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.09% 100.00%
NAPS 2.2600 1.7700 1.7400 1.6900 1.9600 1.9800 2.0200 1.89%
  YoY % 27.68% 1.72% 2.96% -13.78% -1.01% -1.98% -
  Horiz. % 111.88% 87.62% 86.14% 83.66% 97.03% 98.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 65.28 69.56 58.71 62.18 65.51 97.84 54.55 3.04%
  YoY % -6.15% 18.48% -5.58% -5.08% -33.04% 79.36% -
  Horiz. % 119.67% 127.52% 107.63% 113.99% 120.09% 179.36% 100.00%
EPS 6.16 3.83 4.05 6.49 2.30 10.61 9.04 -6.19%
  YoY % 60.84% -5.43% -37.60% 182.17% -78.32% 17.37% -
  Horiz. % 68.14% 42.37% 44.80% 71.79% 25.44% 117.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.06 4.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -51.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 48.58% 100.00%
NAPS 2.2600 1.7700 1.7280 1.4680 1.5080 1.5312 1.6042 5.88%
  YoY % 27.68% 2.43% 17.71% -2.65% -1.52% -4.55% -
  Horiz. % 140.88% 110.34% 107.72% 91.51% 94.00% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.4200 1.3900 1.4000 1.6200 1.8400 2.0900 1.8000 -
P/RPS 3.71 2.00 2.37 2.26 2.16 1.65 2.62 5.97%
  YoY % 85.50% -15.61% 4.87% 4.63% 30.91% -37.02% -
  Horiz. % 141.60% 76.34% 90.46% 86.26% 82.44% 62.98% 100.00%
P/EPS 39.32 36.31 34.32 21.68 61.61 15.23 15.81 16.39%
  YoY % 8.29% 5.80% 58.30% -64.81% 304.53% -3.67% -
  Horiz. % 248.70% 229.66% 217.08% 137.13% 389.69% 96.33% 100.00%
EY 2.54 2.75 2.91 4.61 1.62 6.56 6.33 -14.11%
  YoY % -7.64% -5.50% -36.88% 184.57% -75.30% 3.63% -
  Horiz. % 40.13% 43.44% 45.97% 72.83% 25.59% 103.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.28 2.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -56.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 43.24% 100.00%
P/NAPS 1.07 0.79 0.80 0.96 0.94 1.06 0.89 3.12%
  YoY % 35.44% -1.25% -16.67% 2.13% -11.32% 19.10% -
  Horiz. % 120.22% 88.76% 89.89% 107.87% 105.62% 119.10% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 23/11/17 29/11/16 30/11/15 28/11/14 28/11/13 -
Price 2.5500 1.3400 1.4000 1.5300 1.9000 2.0400 1.7300 -
P/RPS 3.91 1.93 2.37 2.14 2.23 1.61 2.52 7.59%
  YoY % 102.59% -18.57% 10.75% -4.04% 38.51% -36.11% -
  Horiz. % 155.16% 76.59% 94.05% 84.92% 88.49% 63.89% 100.00%
P/EPS 41.43 35.00 34.32 20.48 63.62 14.87 15.19 18.19%
  YoY % 18.37% 1.98% 67.58% -67.81% 327.84% -2.11% -
  Horiz. % 272.75% 230.41% 225.94% 134.83% 418.83% 97.89% 100.00%
EY 2.41 2.86 2.91 4.88 1.57 6.73 6.58 -15.41%
  YoY % -15.73% -1.72% -40.37% 210.83% -76.67% 2.28% -
  Horiz. % 36.63% 43.47% 44.22% 74.16% 23.86% 102.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.31 3.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -57.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 42.53% 100.00%
P/NAPS 1.13 0.76 0.80 0.91 0.97 1.03 0.86 4.65%
  YoY % 48.68% -5.00% -12.09% -6.19% -5.83% 19.77% -
  Horiz. % 131.40% 88.37% 93.02% 105.81% 112.79% 119.77% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers