Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     59.79%    YoY -     -24.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 177,781 130,511 156,665 147,090 244,153 160,245 139,287 4.15%
  YoY % 36.22% -16.69% 6.51% -39.75% 52.36% 15.05% -
  Horiz. % 127.64% 93.70% 112.48% 105.60% 175.29% 115.05% 100.00%
PBT 11,056 18,056 22,466 14,299 43,106 35,008 34,538 -17.28%
  YoY % -38.77% -19.63% 57.12% -66.83% 23.13% 1.36% -
  Horiz. % 32.01% 52.28% 65.05% 41.40% 124.81% 101.36% 100.00%
Tax -2,763 -7,038 -6,761 -6,685 -13,020 -9,734 -7,626 -15.56%
  YoY % 60.74% -4.10% -1.14% 48.66% -33.76% -27.64% -
  Horiz. % 36.23% 92.29% 88.66% 87.66% 170.73% 127.64% 100.00%
NP 8,293 11,018 15,705 7,614 30,086 25,274 26,912 -17.81%
  YoY % -24.73% -29.84% 106.26% -74.69% 19.04% -6.09% -
  Horiz. % 30.82% 40.94% 58.36% 28.29% 111.79% 93.91% 100.00%
NP to SH 8,293 11,018 15,705 7,614 30,086 25,274 26,912 -17.81%
  YoY % -24.73% -29.84% 106.26% -74.69% 19.04% -6.09% -
  Horiz. % 30.82% 40.94% 58.36% 28.29% 111.79% 93.91% 100.00%
Tax Rate 24.99 % 38.98 % 30.09 % 46.75 % 30.20 % 27.81 % 22.08 % 2.08%
  YoY % -35.89% 29.54% -35.64% 54.80% 8.59% 25.95% -
  Horiz. % 113.18% 176.54% 136.28% 211.73% 136.78% 125.95% 100.00%
Total Cost 169,488 119,493 140,960 139,476 214,067 134,971 112,375 7.09%
  YoY % 41.84% -15.23% 1.06% -34.84% 58.60% 20.11% -
  Horiz. % 150.82% 106.33% 125.44% 124.12% 190.49% 120.11% 100.00%
Net Worth 946,909 920,459 819,923 793,973 804,482 848,036 809,414 2.65%
  YoY % 2.87% 12.26% 3.27% -1.31% -5.14% 4.77% -
  Horiz. % 116.99% 113.72% 101.30% 98.09% 99.39% 104.77% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 8,209 10,443 8,217 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.40% 27.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.90% 127.09% 100.00%
Div Payout % - % - % - % - % 27.29 % 41.32 % 30.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.95% 35.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 89.39% 135.34% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 946,909 920,459 819,923 793,973 804,482 848,036 809,414 2.65%
  YoY % 2.87% 12.26% 3.27% -1.31% -5.14% 4.77% -
  Horiz. % 116.99% 113.72% 101.30% 98.09% 99.39% 104.77% 100.00%
NOSH 528,999 528,999 407,922 407,165 410,450 417,752 410,870 4.30%
  YoY % 0.00% 29.68% 0.19% -0.80% -1.75% 1.67% -
  Horiz. % 128.75% 128.75% 99.28% 99.10% 99.90% 101.67% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.66 % 8.44 % 10.02 % 5.18 % 12.32 % 15.77 % 19.32 % -21.09%
  YoY % -44.79% -15.77% 93.44% -57.95% -21.88% -18.37% -
  Horiz. % 24.12% 43.69% 51.86% 26.81% 63.77% 81.63% 100.00%
ROE 0.88 % 1.20 % 1.92 % 0.96 % 3.74 % 2.98 % 3.32 % -19.84%
  YoY % -26.67% -37.50% 100.00% -74.33% 25.50% -10.24% -
  Horiz. % 26.51% 36.14% 57.83% 28.92% 112.65% 89.76% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.61 24.67 38.41 36.13 59.48 38.36 33.90 -0.14%
  YoY % 36.24% -35.77% 6.31% -39.26% 55.06% 13.16% -
  Horiz. % 99.14% 72.77% 113.30% 106.58% 175.46% 113.16% 100.00%
EPS 1.57 2.08 3.85 1.87 7.33 6.05 6.55 -21.18%
  YoY % -24.52% -45.97% 105.88% -74.49% 21.16% -7.63% -
  Horiz. % 23.97% 31.76% 58.78% 28.55% 111.91% 92.37% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.50 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 125.00% 100.00%
NAPS 1.7900 1.7400 2.0100 1.9500 1.9600 2.0300 1.9700 -1.58%
  YoY % 2.87% -13.43% 3.08% -0.51% -3.45% 3.05% -
  Horiz. % 90.86% 88.32% 102.03% 98.98% 99.49% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.61 24.67 29.62 27.81 46.15 30.29 26.33 4.15%
  YoY % 36.24% -16.71% 6.51% -39.74% 52.36% 15.04% -
  Horiz. % 127.65% 93.70% 112.50% 105.62% 175.28% 115.04% 100.00%
EPS 1.57 2.08 2.97 1.44 5.69 4.78 5.09 -17.79%
  YoY % -24.52% -29.97% 106.25% -74.69% 19.04% -6.09% -
  Horiz. % 30.84% 40.86% 58.35% 28.29% 111.79% 93.91% 100.00%
DPS 0.00 0.00 0.00 0.00 1.55 1.97 1.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.32% 27.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 127.10% 100.00%
NAPS 1.7900 1.7400 1.5500 1.5009 1.5208 1.6031 1.5301 2.65%
  YoY % 2.87% 12.26% 3.27% -1.31% -5.13% 4.77% -
  Horiz. % 116.99% 113.72% 101.30% 98.09% 99.39% 104.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 1.4800 1.8800 1.9000 1.9500 1.9900 1.9400 -
P/RPS 3.87 6.00 4.90 5.26 3.28 5.19 5.72 -6.30%
  YoY % -35.50% 22.45% -6.84% 60.37% -36.80% -9.27% -
  Horiz. % 67.66% 104.90% 85.66% 91.96% 57.34% 90.73% 100.00%
P/EPS 82.93 71.06 48.83 101.60 26.60 32.89 29.62 18.71%
  YoY % 16.70% 45.53% -51.94% 281.95% -19.12% 11.04% -
  Horiz. % 279.98% 239.91% 164.85% 343.01% 89.80% 111.04% 100.00%
EY 1.21 1.41 2.05 0.98 3.76 3.04 3.38 -15.73%
  YoY % -14.18% -31.22% 109.18% -73.94% 23.68% -10.06% -
  Horiz. % 35.80% 41.72% 60.65% 28.99% 111.24% 89.94% 100.00%
DY 0.00 0.00 0.00 0.00 1.03 1.26 1.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% -18.25% 22.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 122.33% 100.00%
P/NAPS 0.73 0.85 0.94 0.97 0.99 0.98 0.98 -4.79%
  YoY % -14.12% -9.57% -3.09% -2.02% 1.02% 0.00% -
  Horiz. % 74.49% 86.73% 95.92% 98.98% 101.02% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 -
Price 1.4200 1.4000 1.9200 1.6900 2.0800 1.9000 1.9200 -
P/RPS 4.23 5.67 5.00 4.68 3.50 4.95 5.66 -4.74%
  YoY % -25.40% 13.40% 6.84% 33.71% -29.29% -12.54% -
  Horiz. % 74.73% 100.18% 88.34% 82.69% 61.84% 87.46% 100.00%
P/EPS 90.58 67.22 49.87 90.37 28.38 31.40 29.31 20.68%
  YoY % 34.75% 34.79% -44.82% 218.43% -9.62% 7.13% -
  Horiz. % 309.04% 229.34% 170.15% 308.32% 96.83% 107.13% 100.00%
EY 1.10 1.49 2.01 1.11 3.52 3.18 3.41 -17.18%
  YoY % -26.17% -25.87% 81.08% -68.47% 10.69% -6.74% -
  Horiz. % 32.26% 43.70% 58.94% 32.55% 103.23% 93.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.96 1.32 1.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.27% 26.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 92.31% 126.92% 100.00%
P/NAPS 0.79 0.80 0.96 0.87 1.06 0.94 0.97 -3.36%
  YoY % -1.25% -16.67% 10.34% -17.92% 12.77% -3.09% -
  Horiz. % 81.44% 82.47% 98.97% 89.69% 109.28% 96.91% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers