Highlights

[YNHPROP] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -36.06%    YoY -     -0.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 317,384 269,528 178,036 412,916 421,120 322,740 212,168 6.94%
  YoY % 17.76% 51.39% -56.88% -1.95% 30.48% 52.12% -
  Horiz. % 149.59% 127.04% 83.91% 194.62% 198.48% 152.12% 100.00%
PBT 28,248 28,656 16,236 38,516 96,032 61,132 49,072 -8.79%
  YoY % -1.42% 76.50% -57.85% -59.89% 57.09% 24.58% -
  Horiz. % 57.56% 58.40% 33.09% 78.49% 195.70% 124.58% 100.00%
Tax -7,488 -7,720 -3,164 -17,804 -27,984 -17,104 -15,432 -11.35%
  YoY % 3.01% -143.99% 82.23% 36.38% -63.61% -10.83% -
  Horiz. % 48.52% 50.03% 20.50% 115.37% 181.34% 110.83% 100.00%
NP 20,760 20,936 13,072 20,712 68,048 44,028 33,640 -7.73%
  YoY % -0.84% 60.16% -36.89% -69.56% 54.56% 30.88% -
  Horiz. % 61.71% 62.24% 38.86% 61.57% 202.28% 130.88% 100.00%
NP to SH 20,760 20,936 13,072 20,712 68,048 44,028 33,640 -7.73%
  YoY % -0.84% 60.16% -36.89% -69.56% 54.56% 30.88% -
  Horiz. % 61.71% 62.24% 38.86% 61.57% 202.28% 130.88% 100.00%
Tax Rate 26.51 % 26.94 % 19.49 % 46.22 % 29.14 % 27.98 % 31.45 % -2.81%
  YoY % -1.60% 38.22% -57.83% 58.61% 4.15% -11.03% -
  Horiz. % 84.29% 85.66% 61.97% 146.96% 92.66% 88.97% 100.00%
Total Cost 296,624 248,592 164,964 392,204 353,072 278,712 178,528 8.83%
  YoY % 19.32% 50.69% -57.94% 11.08% 26.68% 56.12% -
  Horiz. % 166.15% 139.25% 92.40% 219.69% 197.77% 156.12% 100.00%
Net Worth 941,619 909,879 798,844 821,904 831,790 835,869 799,975 2.75%
  YoY % 3.49% 13.90% -2.81% -1.19% -0.49% 4.49% -
  Horiz. % 117.71% 113.74% 99.86% 102.74% 103.98% 104.49% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 941,619 909,879 798,844 821,904 831,790 835,869 799,975 2.75%
  YoY % 3.49% 13.90% -2.81% -1.19% -0.49% 4.49% -
  Horiz. % 117.71% 113.74% 99.86% 102.74% 103.98% 104.49% 100.00%
NOSH 528,999 528,999 403,456 410,952 417,985 413,796 410,243 4.33%
  YoY % 0.00% 31.12% -1.82% -1.68% 1.01% 0.87% -
  Horiz. % 128.95% 128.95% 98.35% 100.17% 101.89% 100.87% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.54 % 7.77 % 7.34 % 5.02 % 16.16 % 13.64 % 15.86 % -13.72%
  YoY % -15.83% 5.86% 46.22% -68.94% 18.48% -14.00% -
  Horiz. % 41.24% 48.99% 46.28% 31.65% 101.89% 86.00% 100.00%
ROE 2.20 % 2.30 % 1.64 % 2.52 % 8.18 % 5.27 % 4.21 % -10.25%
  YoY % -4.35% 40.24% -34.92% -69.19% 55.22% 25.18% -
  Horiz. % 52.26% 54.63% 38.95% 59.86% 194.30% 125.18% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 60.00 50.95 44.13 100.48 100.75 77.99 51.72 2.50%
  YoY % 17.76% 15.45% -56.08% -0.27% 29.18% 50.79% -
  Horiz. % 116.01% 98.51% 85.32% 194.28% 194.80% 150.79% 100.00%
EPS 3.92 3.96 3.24 5.04 16.28 10.64 8.20 -11.57%
  YoY % -1.01% 22.22% -35.71% -69.04% 53.01% 29.76% -
  Horiz. % 47.80% 48.29% 39.51% 61.46% 198.54% 129.76% 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 1.7800 1.7200 1.9800 2.0000 1.9900 2.0200 1.9500 -1.51%
  YoY % 3.49% -13.13% -1.00% 0.50% -1.49% 3.59% -
  Horiz. % 91.28% 88.21% 101.54% 102.56% 102.05% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 60.00 50.95 33.66 78.06 79.61 61.01 40.11 6.94%
  YoY % 17.76% 51.37% -56.88% -1.95% 30.49% 52.11% -
  Horiz. % 149.59% 127.03% 83.92% 194.61% 198.48% 152.11% 100.00%
EPS 3.92 3.96 2.47 3.92 12.86 8.32 6.36 -7.75%
  YoY % -1.01% 60.32% -36.99% -69.52% 54.57% 30.82% -
  Horiz. % 61.64% 62.26% 38.84% 61.64% 202.20% 130.82% 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 1.7800 1.7200 1.5101 1.5537 1.5724 1.5801 1.5122 2.75%
  YoY % 3.49% 13.90% -2.81% -1.19% -0.49% 4.49% -
  Horiz. % 117.71% 113.74% 99.86% 102.74% 103.98% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4200 1.5100 1.9400 1.9000 1.8500 1.9000 1.9000 -
P/RPS 2.37 2.96 4.40 1.89 1.84 2.44 3.67 -7.03%
  YoY % -19.93% -32.73% 132.80% 2.72% -24.59% -33.51% -
  Horiz. % 64.58% 80.65% 119.89% 51.50% 50.14% 66.49% 100.00%
P/EPS 36.18 38.15 59.88 37.70 11.36 17.86 23.17 7.71%
  YoY % -5.16% -36.29% 58.83% 231.87% -36.39% -22.92% -
  Horiz. % 156.15% 164.65% 258.44% 162.71% 49.03% 77.08% 100.00%
EY 2.76 2.62 1.67 2.65 8.80 5.60 4.32 -7.19%
  YoY % 5.34% 56.89% -36.98% -69.89% 57.14% 29.63% -
  Horiz. % 63.89% 60.65% 38.66% 61.34% 203.70% 129.63% 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 0.80 0.88 0.98 0.95 0.93 0.94 0.97 -3.16%
  YoY % -9.09% -10.20% 3.16% 2.15% -1.06% -3.09% -
  Horiz. % 82.47% 90.72% 101.03% 97.94% 95.88% 96.91% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 28/05/12 -
Price 1.3700 1.5200 1.8800 1.9200 1.9500 2.1400 1.9700 -
P/RPS 2.28 2.98 4.26 1.91 1.94 2.74 3.81 -8.20%
  YoY % -23.49% -30.05% 123.04% -1.55% -29.20% -28.08% -
  Horiz. % 59.84% 78.22% 111.81% 50.13% 50.92% 71.92% 100.00%
P/EPS 34.91 38.41 58.02 38.10 11.98 20.11 24.02 6.43%
  YoY % -9.11% -33.80% 52.28% 218.03% -40.43% -16.28% -
  Horiz. % 145.34% 159.91% 241.55% 158.62% 49.88% 83.72% 100.00%
EY 2.86 2.60 1.72 2.63 8.35 4.97 4.16 -6.05%
  YoY % 10.00% 51.16% -34.60% -68.50% 68.01% 19.47% -
  Horiz. % 68.75% 62.50% 41.35% 63.22% 200.72% 119.47% 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 0.77 0.88 0.95 0.96 0.98 1.06 1.01 -4.42%
  YoY % -12.50% -7.37% -1.04% -2.04% -7.55% 4.95% -
  Horiz. % 76.24% 87.13% 94.06% 95.05% 97.03% 104.95% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers