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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 266,352 299,184 317,384 269,528 178,036 412,916 421,120 -7.34%
  YoY % -10.97% -5.73% 17.76% 51.39% -56.88% -1.95% -
  Horiz. % 63.25% 71.04% 75.37% 64.00% 42.28% 98.05% 100.00%
PBT 16,732 42,232 28,248 28,656 16,236 38,516 96,032 -25.25%
  YoY % -60.38% 49.50% -1.42% 76.50% -57.85% -59.89% -
  Horiz. % 17.42% 43.98% 29.42% 29.84% 16.91% 40.11% 100.00%
Tax -4,720 -13,116 -7,488 -7,720 -3,164 -17,804 -27,984 -25.65%
  YoY % 64.01% -75.16% 3.01% -143.99% 82.23% 36.38% -
  Horiz. % 16.87% 46.87% 26.76% 27.59% 11.31% 63.62% 100.00%
NP 12,012 29,116 20,760 20,936 13,072 20,712 68,048 -25.08%
  YoY % -58.74% 40.25% -0.84% 60.16% -36.89% -69.56% -
  Horiz. % 17.65% 42.79% 30.51% 30.77% 19.21% 30.44% 100.00%
NP to SH 12,012 29,116 20,760 20,936 13,072 20,712 68,048 -25.08%
  YoY % -58.74% 40.25% -0.84% 60.16% -36.89% -69.56% -
  Horiz. % 17.65% 42.79% 30.51% 30.77% 19.21% 30.44% 100.00%
Tax Rate 28.21 % 31.06 % 26.51 % 26.94 % 19.49 % 46.22 % 29.14 % -0.54%
  YoY % -9.18% 17.16% -1.60% 38.22% -57.83% 58.61% -
  Horiz. % 96.81% 106.59% 90.97% 92.45% 66.88% 158.61% 100.00%
Total Cost 254,340 270,068 296,624 248,592 164,964 392,204 353,072 -5.32%
  YoY % -5.82% -8.95% 19.32% 50.69% -57.94% 11.08% -
  Horiz. % 72.04% 76.49% 84.01% 70.41% 46.72% 111.08% 100.00%
Net Worth 1,163,799 915,169 941,619 909,879 798,844 821,904 831,790 5.75%
  YoY % 27.17% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.91% 110.02% 113.20% 109.39% 96.04% 98.81% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,163,799 915,169 941,619 909,879 798,844 821,904 831,790 5.75%
  YoY % 27.17% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.91% 110.02% 113.20% 109.39% 96.04% 98.81% 100.00%
NOSH 528,999 528,999 528,999 528,999 403,456 410,952 417,985 4.00%
  YoY % 0.00% 0.00% 0.00% 31.12% -1.82% -1.68% -
  Horiz. % 126.56% 126.56% 126.56% 126.56% 96.52% 98.32% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.51 % 9.73 % 6.54 % 7.77 % 7.34 % 5.02 % 16.16 % -19.15%
  YoY % -53.65% 48.78% -15.83% 5.86% 46.22% -68.94% -
  Horiz. % 27.91% 60.21% 40.47% 48.08% 45.42% 31.06% 100.00%
ROE 1.03 % 3.18 % 2.20 % 2.30 % 1.64 % 2.52 % 8.18 % -29.18%
  YoY % -67.61% 44.55% -4.35% 40.24% -34.92% -69.19% -
  Horiz. % 12.59% 38.88% 26.89% 28.12% 20.05% 30.81% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 50.35 56.56 60.00 50.95 44.13 100.48 100.75 -10.91%
  YoY % -10.98% -5.73% 17.76% 15.45% -56.08% -0.27% -
  Horiz. % 49.98% 56.14% 59.55% 50.57% 43.80% 99.73% 100.00%
EPS 2.28 5.52 3.92 3.96 3.24 5.04 16.28 -27.92%
  YoY % -58.70% 40.82% -1.01% 22.22% -35.71% -69.04% -
  Horiz. % 14.00% 33.91% 24.08% 24.32% 19.90% 30.96% 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 2.2000 1.7300 1.7800 1.7200 1.9800 2.0000 1.9900 1.68%
  YoY % 27.17% -2.81% 3.49% -13.13% -1.00% 0.50% -
  Horiz. % 110.55% 86.93% 89.45% 86.43% 99.50% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 50.35 56.56 60.00 50.95 33.66 78.06 79.61 -7.34%
  YoY % -10.98% -5.73% 17.76% 51.37% -56.88% -1.95% -
  Horiz. % 63.25% 71.05% 75.37% 64.00% 42.28% 98.05% 100.00%
EPS 2.28 5.52 3.92 3.96 2.47 3.92 12.86 -25.03%
  YoY % -58.70% 40.82% -1.01% 60.32% -36.99% -69.52% -
  Horiz. % 17.73% 42.92% 30.48% 30.79% 19.21% 30.48% 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 2.2000 1.7300 1.7800 1.7200 1.5101 1.5537 1.5724 5.75%
  YoY % 27.17% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.91% 110.02% 113.20% 109.39% 96.04% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.6800 1.1900 1.4200 1.5100 1.9400 1.9000 1.8500 -
P/RPS 5.32 2.10 2.37 2.96 4.40 1.89 1.84 19.34%
  YoY % 153.33% -11.39% -19.93% -32.73% 132.80% 2.72% -
  Horiz. % 289.13% 114.13% 128.80% 160.87% 239.13% 102.72% 100.00%
P/EPS 118.03 21.62 36.18 38.15 59.88 37.70 11.36 47.67%
  YoY % 445.93% -40.24% -5.16% -36.29% 58.83% 231.87% -
  Horiz. % 1,039.00% 190.32% 318.49% 335.83% 527.11% 331.87% 100.00%
EY 0.85 4.63 2.76 2.62 1.67 2.65 8.80 -32.24%
  YoY % -81.64% 67.75% 5.34% 56.89% -36.98% -69.89% -
  Horiz. % 9.66% 52.61% 31.36% 29.77% 18.98% 30.11% 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 1.22 0.69 0.80 0.88 0.98 0.95 0.93 4.62%
  YoY % 76.81% -13.75% -9.09% -10.20% 3.16% 2.15% -
  Horiz. % 131.18% 74.19% 86.02% 94.62% 105.38% 102.15% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 28/05/19 31/05/18 23/05/17 27/05/16 26/05/15 22/05/14 -
Price 2.9500 1.9500 1.3700 1.5200 1.8800 1.9200 1.9500 -
P/RPS 5.86 3.45 2.28 2.98 4.26 1.91 1.94 20.21%
  YoY % 69.86% 51.32% -23.49% -30.05% 123.04% -1.55% -
  Horiz. % 302.06% 177.84% 117.53% 153.61% 219.59% 98.45% 100.00%
P/EPS 129.92 35.43 34.91 38.41 58.02 38.10 11.98 48.72%
  YoY % 266.69% 1.49% -9.11% -33.80% 52.28% 218.03% -
  Horiz. % 1,084.47% 295.74% 291.40% 320.62% 484.31% 318.03% 100.00%
EY 0.77 2.82 2.86 2.60 1.72 2.63 8.35 -32.76%
  YoY % -72.70% -1.40% 10.00% 51.16% -34.60% -68.50% -
  Horiz. % 9.22% 33.77% 34.25% 31.14% 20.60% 31.50% 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 1.34 1.13 0.77 0.88 0.95 0.96 0.98 5.35%
  YoY % 18.58% 46.75% -12.50% -7.37% -1.04% -2.04% -
  Horiz. % 136.73% 115.31% 78.57% 89.80% 96.94% 97.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS