Highlights

[YNHPROP] YoY Annualized Quarter Result on 2017-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     51.50%    YoY -     -14.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 362,723 333,728 369,722 306,495 390,505 303,086 269,244 5.09%
  YoY % 8.69% -9.74% 20.63% -21.51% 28.84% 12.57% -
  Horiz. % 134.72% 123.95% 137.32% 113.84% 145.04% 112.57% 100.00%
PBT 26,062 50,134 52,365 25,058 69,984 60,625 63,876 -13.87%
  YoY % -48.02% -4.26% 108.98% -64.19% 15.44% -5.09% -
  Horiz. % 40.80% 78.49% 81.98% 39.23% 109.56% 94.91% 100.00%
Tax -10,454 -17,666 -14,363 -6,483 -23,270 -17,860 -15,447 -6.30%
  YoY % 40.82% -23.00% -121.55% 72.14% -30.29% -15.62% -
  Horiz. % 67.68% 114.37% 92.98% 41.97% 150.64% 115.62% 100.00%
NP 15,608 32,468 38,002 18,575 46,714 42,765 48,429 -17.19%
  YoY % -51.93% -14.56% 104.59% -60.24% 9.23% -11.70% -
  Horiz. % 32.23% 67.04% 78.47% 38.36% 96.46% 88.30% 100.00%
NP to SH 15,608 32,468 38,002 18,575 46,714 42,765 48,429 -17.19%
  YoY % -51.93% -14.56% 104.59% -60.24% 9.23% -11.70% -
  Horiz. % 32.23% 67.04% 78.47% 38.36% 96.46% 88.30% 100.00%
Tax Rate 40.11 % 35.24 % 27.43 % 25.87 % 33.25 % 29.46 % 24.18 % 8.80%
  YoY % 13.82% 28.47% 6.03% -22.20% 12.86% 21.84% -
  Horiz. % 165.88% 145.74% 113.44% 106.99% 137.51% 121.84% 100.00%
Total Cost 347,115 301,260 331,720 287,920 343,791 260,321 220,815 7.83%
  YoY % 15.22% -9.18% 15.21% -16.25% 32.06% 17.89% -
  Horiz. % 157.20% 136.43% 150.23% 130.39% 155.69% 117.89% 100.00%
Net Worth 909,879 929,848 903,581 799,268 811,923 858,375 827,185 1.60%
  YoY % -2.15% 2.91% 13.05% -1.56% -5.41% 3.77% -
  Horiz. % 110.00% 112.41% 109.24% 96.63% 98.15% 103.77% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 10,519 14,403 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.03% 100.00%
Div Payout % - % - % - % - % - % 24.60 % 29.74 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 82.72% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 909,879 929,848 903,581 799,268 811,923 858,375 827,185 1.60%
  YoY % -2.15% 2.91% 13.05% -1.56% -5.41% 3.77% -
  Horiz. % 110.00% 112.41% 109.24% 96.63% 98.15% 103.77% 100.00%
NOSH 528,999 525,338 525,338 403,670 410,062 420,772 411,535 4.27%
  YoY % 0.70% 0.00% 30.14% -1.56% -2.55% 2.24% -
  Horiz. % 128.54% 127.65% 127.65% 98.09% 99.64% 102.24% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.30 % 9.73 % 10.28 % 6.06 % 11.96 % 14.11 % 17.99 % -21.21%
  YoY % -55.81% -5.35% 69.64% -49.33% -15.24% -21.57% -
  Horiz. % 23.90% 54.09% 57.14% 33.69% 66.48% 78.43% 100.00%
ROE 1.72 % 3.49 % 4.21 % 2.32 % 5.75 % 4.98 % 5.85 % -18.45%
  YoY % -50.72% -17.10% 81.47% -59.65% 15.46% -14.87% -
  Horiz. % 29.40% 59.66% 71.97% 39.66% 98.29% 85.13% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 68.57 63.53 70.38 75.93 95.23 72.03 65.42 0.79%
  YoY % 7.93% -9.73% -7.31% -20.27% 32.21% 10.10% -
  Horiz. % 104.82% 97.11% 107.58% 116.07% 145.57% 110.10% 100.00%
EPS 2.95 6.18 7.52 4.60 11.38 10.17 11.78 -20.60%
  YoY % -52.27% -17.82% 63.48% -59.58% 11.90% -13.67% -
  Horiz. % 25.04% 52.46% 63.84% 39.05% 96.60% 86.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 3.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -28.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 71.43% 100.00%
NAPS 1.7200 1.7700 1.7200 1.9800 1.9800 2.0400 2.0100 -2.56%
  YoY % -2.82% 2.91% -13.13% 0.00% -2.94% 1.49% -
  Horiz. % 85.57% 88.06% 85.57% 98.51% 98.51% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 68.57 63.09 69.89 57.94 73.82 57.29 50.90 5.09%
  YoY % 8.69% -9.73% 20.62% -21.51% 28.85% 12.55% -
  Horiz. % 134.72% 123.95% 137.31% 113.83% 145.03% 112.55% 100.00%
EPS 2.95 6.14 7.18 3.51 8.83 8.08 9.15 -17.19%
  YoY % -51.95% -14.48% 104.56% -60.25% 9.28% -11.69% -
  Horiz. % 32.24% 67.10% 78.47% 38.36% 96.50% 88.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 2.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.16% 100.00%
NAPS 1.7200 1.7577 1.7081 1.5109 1.5348 1.6226 1.5637 1.60%
  YoY % -2.14% 2.90% 13.05% -1.56% -5.41% 3.77% -
  Horiz. % 110.00% 112.41% 109.23% 96.62% 98.15% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.3000 1.4000 1.5000 1.8200 2.0800 1.8300 1.8900 -
P/RPS 1.90 2.20 2.13 2.40 2.18 2.54 2.89 -6.75%
  YoY % -13.64% 3.29% -11.25% 10.09% -14.17% -12.11% -
  Horiz. % 65.74% 76.12% 73.70% 83.04% 75.43% 87.89% 100.00%
P/EPS 44.06 22.65 20.74 39.55 18.26 18.01 16.06 18.31%
  YoY % 94.53% 9.21% -47.56% 116.59% 1.39% 12.14% -
  Horiz. % 274.35% 141.03% 129.14% 246.26% 113.70% 112.14% 100.00%
EY 2.27 4.41 4.82 2.53 5.48 5.55 6.23 -15.48%
  YoY % -48.53% -8.51% 90.51% -53.83% -1.26% -10.91% -
  Horiz. % 36.44% 70.79% 77.37% 40.61% 87.96% 89.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.37 1.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.05% 100.00%
P/NAPS 0.76 0.79 0.87 0.92 1.05 0.90 0.94 -3.48%
  YoY % -3.80% -9.20% -5.43% -12.38% 16.67% -4.26% -
  Horiz. % 80.85% 84.04% 92.55% 97.87% 111.70% 95.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 28/02/17 29/02/16 27/02/15 25/02/14 28/02/13 -
Price 1.2100 1.4200 1.5000 1.9500 1.9400 1.7800 1.8900 -
P/RPS 1.76 2.24 2.13 2.57 2.04 2.47 2.89 -7.93%
  YoY % -21.43% 5.16% -17.12% 25.98% -17.41% -14.53% -
  Horiz. % 60.90% 77.51% 73.70% 88.93% 70.59% 85.47% 100.00%
P/EPS 41.01 22.98 20.74 42.38 17.03 17.51 16.06 16.90%
  YoY % 78.46% 10.80% -51.06% 148.85% -2.74% 9.03% -
  Horiz. % 255.35% 143.09% 129.14% 263.89% 106.04% 109.03% 100.00%
EY 2.44 4.35 4.82 2.36 5.87 5.71 6.23 -14.46%
  YoY % -43.91% -9.75% 104.24% -59.80% 2.80% -8.35% -
  Horiz. % 39.17% 69.82% 77.37% 37.88% 94.22% 91.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.40 1.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -24.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.68% 100.00%
P/NAPS 0.70 0.80 0.87 0.98 0.98 0.87 0.94 -4.79%
  YoY % -12.50% -8.05% -11.22% 0.00% 12.64% -7.45% -
  Horiz. % 74.47% 85.11% 92.55% 104.26% 104.26% 92.55% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers