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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 145,075 177,781 130,511 156,665 147,090 244,153 160,245 -1.64%
  YoY % -18.40% 36.22% -16.69% 6.51% -39.75% 52.36% -
  Horiz. % 90.53% 110.94% 81.44% 97.77% 91.79% 152.36% 100.00%
PBT 17,908 11,056 18,056 22,466 14,299 43,106 35,008 -10.57%
  YoY % 61.98% -38.77% -19.63% 57.12% -66.83% 23.13% -
  Horiz. % 51.15% 31.58% 51.58% 64.17% 40.84% 123.13% 100.00%
Tax -5,107 -2,763 -7,038 -6,761 -6,685 -13,020 -9,734 -10.19%
  YoY % -84.84% 60.74% -4.10% -1.14% 48.66% -33.76% -
  Horiz. % 52.47% 28.39% 72.30% 69.46% 68.68% 133.76% 100.00%
NP 12,801 8,293 11,018 15,705 7,614 30,086 25,274 -10.71%
  YoY % 54.36% -24.73% -29.84% 106.26% -74.69% 19.04% -
  Horiz. % 50.65% 32.81% 43.59% 62.14% 30.13% 119.04% 100.00%
NP to SH 12,801 8,293 11,018 15,705 7,614 30,086 25,274 -10.71%
  YoY % 54.36% -24.73% -29.84% 106.26% -74.69% 19.04% -
  Horiz. % 50.65% 32.81% 43.59% 62.14% 30.13% 119.04% 100.00%
Tax Rate 28.52 % 24.99 % 38.98 % 30.09 % 46.75 % 30.20 % 27.81 % 0.42%
  YoY % 14.13% -35.89% 29.54% -35.64% 54.80% 8.59% -
  Horiz. % 102.55% 89.86% 140.17% 108.20% 168.11% 108.59% 100.00%
Total Cost 132,274 169,488 119,493 140,960 139,476 214,067 134,971 -0.34%
  YoY % -21.96% 41.84% -15.23% 1.06% -34.84% 58.60% -
  Horiz. % 98.00% 125.57% 88.53% 104.44% 103.34% 158.60% 100.00%
Net Worth 920,459 946,909 920,459 819,923 793,973 804,482 848,036 1.37%
  YoY % -2.79% 2.87% 12.26% 3.27% -1.31% -5.14% -
  Horiz. % 108.54% 111.66% 108.54% 96.68% 93.62% 94.86% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - 8,209 10,443 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 78.60% 100.00%
Div Payout % - % - % - % - % - % 27.29 % 41.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.05% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 920,459 946,909 920,459 819,923 793,973 804,482 848,036 1.37%
  YoY % -2.79% 2.87% 12.26% 3.27% -1.31% -5.14% -
  Horiz. % 108.54% 111.66% 108.54% 96.68% 93.62% 94.86% 100.00%
NOSH 528,999 528,999 528,999 407,922 407,165 410,450 417,752 4.01%
  YoY % 0.00% 0.00% 29.68% 0.19% -0.80% -1.75% -
  Horiz. % 126.63% 126.63% 126.63% 97.65% 97.47% 98.25% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.82 % 4.66 % 8.44 % 10.02 % 5.18 % 12.32 % 15.77 % -9.23%
  YoY % 89.27% -44.79% -15.77% 93.44% -57.95% -21.88% -
  Horiz. % 55.93% 29.55% 53.52% 63.54% 32.85% 78.12% 100.00%
ROE 1.39 % 0.88 % 1.20 % 1.92 % 0.96 % 3.74 % 2.98 % -11.93%
  YoY % 57.95% -26.67% -37.50% 100.00% -74.33% 25.50% -
  Horiz. % 46.64% 29.53% 40.27% 64.43% 32.21% 125.50% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.42 33.61 24.67 38.41 36.13 59.48 38.36 -5.44%
  YoY % -18.42% 36.24% -35.77% 6.31% -39.26% 55.06% -
  Horiz. % 71.48% 87.62% 64.31% 100.13% 94.19% 155.06% 100.00%
EPS 2.42 1.57 2.08 3.85 1.87 7.33 6.05 -14.16%
  YoY % 54.14% -24.52% -45.97% 105.88% -74.49% 21.16% -
  Horiz. % 40.00% 25.95% 34.38% 63.64% 30.91% 121.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.00% 100.00%
NAPS 1.7400 1.7900 1.7400 2.0100 1.9500 1.9600 2.0300 -2.54%
  YoY % -2.79% 2.87% -13.43% 3.08% -0.51% -3.45% -
  Horiz. % 85.71% 88.18% 85.71% 99.01% 96.06% 96.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.54 33.74 24.77 29.74 27.92 46.34 30.42 -1.64%
  YoY % -18.38% 36.21% -16.71% 6.52% -39.75% 52.33% -
  Horiz. % 90.53% 110.91% 81.43% 97.76% 91.78% 152.33% 100.00%
EPS 2.43 1.57 2.09 2.98 1.45 5.71 4.80 -10.72%
  YoY % 54.78% -24.88% -29.87% 105.52% -74.61% 18.96% -
  Horiz. % 50.62% 32.71% 43.54% 62.08% 30.21% 118.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.56 1.98 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 78.79% 100.00%
NAPS 1.7471 1.7973 1.7471 1.5563 1.5070 1.5270 1.6097 1.37%
  YoY % -2.79% 2.87% 12.26% 3.27% -1.31% -5.14% -
  Horiz. % 108.54% 111.65% 108.54% 96.68% 93.62% 94.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.4200 1.3000 1.4800 1.8800 1.9000 1.9500 1.9900 -
P/RPS 8.82 3.87 6.00 4.90 5.26 3.28 5.19 9.24%
  YoY % 127.91% -35.50% 22.45% -6.84% 60.37% -36.80% -
  Horiz. % 169.94% 74.57% 115.61% 94.41% 101.35% 63.20% 100.00%
P/EPS 100.01 82.93 71.06 48.83 101.60 26.60 32.89 20.35%
  YoY % 20.60% 16.70% 45.53% -51.94% 281.95% -19.12% -
  Horiz. % 304.07% 252.14% 216.05% 148.46% 308.91% 80.88% 100.00%
EY 1.00 1.21 1.41 2.05 0.98 3.76 3.04 -16.91%
  YoY % -17.36% -14.18% -31.22% 109.18% -73.94% 23.68% -
  Horiz. % 32.89% 39.80% 46.38% 67.43% 32.24% 123.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.03 1.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.75% 100.00%
P/NAPS 1.39 0.73 0.85 0.94 0.97 0.99 0.98 6.00%
  YoY % 90.41% -14.12% -9.57% -3.09% -2.02% 1.02% -
  Horiz. % 141.84% 74.49% 86.73% 95.92% 98.98% 101.02% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 -
Price 2.6300 1.4200 1.4000 1.9200 1.6900 2.0800 1.9000 -
P/RPS 9.59 4.23 5.67 5.00 4.68 3.50 4.95 11.65%
  YoY % 126.71% -25.40% 13.40% 6.84% 33.71% -29.29% -
  Horiz. % 193.74% 85.45% 114.55% 101.01% 94.55% 70.71% 100.00%
P/EPS 108.68 90.58 67.22 49.87 90.37 28.38 31.40 22.98%
  YoY % 19.98% 34.75% 34.79% -44.82% 218.43% -9.62% -
  Horiz. % 346.11% 288.47% 214.08% 158.82% 287.80% 90.38% 100.00%
EY 0.92 1.10 1.49 2.01 1.11 3.52 3.18 -18.67%
  YoY % -16.36% -26.17% -25.87% 81.08% -68.47% 10.69% -
  Horiz. % 28.93% 34.59% 46.86% 63.21% 34.91% 110.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.96 1.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -27.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 72.73% 100.00%
P/NAPS 1.51 0.79 0.80 0.96 0.87 1.06 0.94 8.22%
  YoY % 91.14% -1.25% -16.67% 10.34% -17.92% 12.77% -
  Horiz. % 160.64% 84.04% 85.11% 102.13% 92.55% 112.77% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers