Highlights

[YNHPROP] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -44.91%    YoY -     60.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 299,184 317,384 269,528 178,036 412,916 421,120 322,740 -1.25%
  YoY % -5.73% 17.76% 51.39% -56.88% -1.95% 30.48% -
  Horiz. % 92.70% 98.34% 83.51% 55.16% 127.94% 130.48% 100.00%
PBT 42,232 28,248 28,656 16,236 38,516 96,032 61,132 -5.98%
  YoY % 49.50% -1.42% 76.50% -57.85% -59.89% 57.09% -
  Horiz. % 69.08% 46.21% 46.88% 26.56% 63.00% 157.09% 100.00%
Tax -13,116 -7,488 -7,720 -3,164 -17,804 -27,984 -17,104 -4.33%
  YoY % -75.16% 3.01% -143.99% 82.23% 36.38% -63.61% -
  Horiz. % 76.68% 43.78% 45.14% 18.50% 104.09% 163.61% 100.00%
NP 29,116 20,760 20,936 13,072 20,712 68,048 44,028 -6.66%
  YoY % 40.25% -0.84% 60.16% -36.89% -69.56% 54.56% -
  Horiz. % 66.13% 47.15% 47.55% 29.69% 47.04% 154.56% 100.00%
NP to SH 29,116 20,760 20,936 13,072 20,712 68,048 44,028 -6.66%
  YoY % 40.25% -0.84% 60.16% -36.89% -69.56% 54.56% -
  Horiz. % 66.13% 47.15% 47.55% 29.69% 47.04% 154.56% 100.00%
Tax Rate 31.06 % 26.51 % 26.94 % 19.49 % 46.22 % 29.14 % 27.98 % 1.75%
  YoY % 17.16% -1.60% 38.22% -57.83% 58.61% 4.15% -
  Horiz. % 111.01% 94.75% 96.28% 69.66% 165.19% 104.15% 100.00%
Total Cost 270,068 296,624 248,592 164,964 392,204 353,072 278,712 -0.52%
  YoY % -8.95% 19.32% 50.69% -57.94% 11.08% 26.68% -
  Horiz. % 96.90% 106.43% 89.19% 59.19% 140.72% 126.68% 100.00%
Net Worth 915,169 941,619 909,879 798,844 821,904 831,790 835,869 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 915,169 941,619 909,879 798,844 821,904 831,790 835,869 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
NOSH 528,999 528,999 528,999 403,456 410,952 417,985 413,796 4.18%
  YoY % 0.00% 0.00% 31.12% -1.82% -1.68% 1.01% -
  Horiz. % 127.84% 127.84% 127.84% 97.50% 99.31% 101.01% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.73 % 6.54 % 7.77 % 7.34 % 5.02 % 16.16 % 13.64 % -5.47%
  YoY % 48.78% -15.83% 5.86% 46.22% -68.94% 18.48% -
  Horiz. % 71.33% 47.95% 56.96% 53.81% 36.80% 118.48% 100.00%
ROE 3.18 % 2.20 % 2.30 % 1.64 % 2.52 % 8.18 % 5.27 % -8.07%
  YoY % 44.55% -4.35% 40.24% -34.92% -69.19% 55.22% -
  Horiz. % 60.34% 41.75% 43.64% 31.12% 47.82% 155.22% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 56.56 60.00 50.95 44.13 100.48 100.75 77.99 -5.21%
  YoY % -5.73% 17.76% 15.45% -56.08% -0.27% 29.18% -
  Horiz. % 72.52% 76.93% 65.33% 56.58% 128.84% 129.18% 100.00%
EPS 5.52 3.92 3.96 3.24 5.04 16.28 10.64 -10.36%
  YoY % 40.82% -1.01% 22.22% -35.71% -69.04% 53.01% -
  Horiz. % 51.88% 36.84% 37.22% 30.45% 47.37% 153.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.7800 1.7200 1.9800 2.0000 1.9900 2.0200 -2.55%
  YoY % -2.81% 3.49% -13.13% -1.00% 0.50% -1.49% -
  Horiz. % 85.64% 88.12% 85.15% 98.02% 99.01% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 56.56 60.00 50.95 33.66 78.06 79.61 61.01 -1.25%
  YoY % -5.73% 17.76% 51.37% -56.88% -1.95% 30.49% -
  Horiz. % 92.71% 98.34% 83.51% 55.17% 127.95% 130.49% 100.00%
EPS 5.52 3.92 3.96 2.47 3.92 12.86 8.32 -6.61%
  YoY % 40.82% -1.01% 60.32% -36.99% -69.52% 54.57% -
  Horiz. % 66.35% 47.12% 47.60% 29.69% 47.12% 154.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.7800 1.7200 1.5101 1.5537 1.5724 1.5801 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1900 1.4200 1.5100 1.9400 1.9000 1.8500 1.9000 -
P/RPS 2.10 2.37 2.96 4.40 1.89 1.84 2.44 -2.47%
  YoY % -11.39% -19.93% -32.73% 132.80% 2.72% -24.59% -
  Horiz. % 86.07% 97.13% 121.31% 180.33% 77.46% 75.41% 100.00%
P/EPS 21.62 36.18 38.15 59.88 37.70 11.36 17.86 3.23%
  YoY % -40.24% -5.16% -36.29% 58.83% 231.87% -36.39% -
  Horiz. % 121.05% 202.58% 213.61% 335.27% 211.09% 63.61% 100.00%
EY 4.63 2.76 2.62 1.67 2.65 8.80 5.60 -3.12%
  YoY % 67.75% 5.34% 56.89% -36.98% -69.89% 57.14% -
  Horiz. % 82.68% 49.29% 46.79% 29.82% 47.32% 157.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.80 0.88 0.98 0.95 0.93 0.94 -5.02%
  YoY % -13.75% -9.09% -10.20% 3.16% 2.15% -1.06% -
  Horiz. % 73.40% 85.11% 93.62% 104.26% 101.06% 98.94% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 31/05/18 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 -
Price 1.9500 1.3700 1.5200 1.8800 1.9200 1.9500 2.1400 -
P/RPS 3.45 2.28 2.98 4.26 1.91 1.94 2.74 3.91%
  YoY % 51.32% -23.49% -30.05% 123.04% -1.55% -29.20% -
  Horiz. % 125.91% 83.21% 108.76% 155.47% 69.71% 70.80% 100.00%
P/EPS 35.43 34.91 38.41 58.02 38.10 11.98 20.11 9.89%
  YoY % 1.49% -9.11% -33.80% 52.28% 218.03% -40.43% -
  Horiz. % 176.18% 173.60% 191.00% 288.51% 189.46% 59.57% 100.00%
EY 2.82 2.86 2.60 1.72 2.63 8.35 4.97 -9.01%
  YoY % -1.40% 10.00% 51.16% -34.60% -68.50% 68.01% -
  Horiz. % 56.74% 57.55% 52.31% 34.61% 52.92% 168.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 0.77 0.88 0.95 0.96 0.98 1.06 1.07%
  YoY % 46.75% -12.50% -7.37% -1.04% -2.04% -7.55% -
  Horiz. % 106.60% 72.64% 83.02% 89.62% 90.57% 92.45% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers