Highlights

[YNHPROP] YoY Cumulative 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 -     -86.23%    YoY -     60.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 66,588 74,796 79,346 67,382 44,509 103,229 105,280 -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 4,183 10,558 7,062 7,164 4,059 9,629 24,008 -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 -1,180 -3,279 -1,872 -1,930 -791 -4,451 -6,996 -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 3,003 7,279 5,190 5,234 3,268 5,178 17,012 -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 3,003 7,279 5,190 5,234 3,268 5,178 17,012 -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 63,585 67,517 74,156 62,148 41,241 98,051 88,268 -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 0.26 % 0.80 % 0.55 % 0.58 % 0.41 % 0.63 % 2.05 % -29.10%
  YoY % -67.50% 45.45% -5.17% 41.46% -34.92% -69.27% -
  Horiz. % 12.68% 39.02% 26.83% 28.29% 20.00% 30.73% 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 12.59 14.14 15.00 12.74 11.03 25.12 25.19 -10.91%
  YoY % -10.96% -5.73% 17.74% 15.50% -56.09% -0.28% -
  Horiz. % 49.98% 56.13% 59.55% 50.58% 43.79% 99.72% 100.00%
EPS 0.57 1.38 0.98 0.99 0.81 1.26 4.07 -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 - 528,487
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 12.60 14.15 15.01 12.75 8.42 19.53 19.92 -7.34%
  YoY % -10.95% -5.73% 17.73% 51.43% -56.89% -1.96% -
  Horiz. % 63.25% 71.03% 75.35% 64.01% 42.27% 98.04% 100.00%
EPS 0.57 1.38 0.98 0.99 0.62 0.98 3.22 -25.05%
  YoY % -58.70% 40.82% -1.01% 59.68% -36.73% -69.57% -
  Horiz. % 17.70% 42.86% 30.43% 30.75% 19.25% 30.43% 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 2.2021 1.7317 1.7817 1.7217 1.5116 1.5552 1.5739 5.75%
  YoY % 27.16% -2.81% 3.48% 13.90% -2.80% -1.19% -
  Horiz. % 139.91% 110.03% 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 21.29 8.42 9.47 11.85 17.59 7.56 7.34 19.40%
  YoY % 152.85% -11.09% -20.08% -32.63% 132.67% 3.00% -
  Horiz. % 290.05% 114.71% 129.02% 161.44% 239.65% 103.00% 100.00%
P/EPS 472.10 86.48 144.74 152.62 239.51 150.79 45.45 47.66%
  YoY % 445.91% -40.25% -5.16% -36.28% 58.84% 231.77% -
  Horiz. % 1,038.72% 190.28% 318.46% 335.80% 526.97% 331.77% 100.00%
EY 0.21 1.16 0.69 0.66 0.42 0.66 2.20 -32.37%
  YoY % -81.90% 68.12% 4.55% 57.14% -36.36% -70.00% -
  Horiz. % 9.55% 52.73% 31.36% 30.00% 19.09% 30.00% 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 23.44 13.79 9.13 11.93 17.04 7.64 7.74 20.26%
  YoY % 69.98% 51.04% -23.47% -29.99% 123.04% -1.29% -
  Horiz. % 302.84% 178.17% 117.96% 154.13% 220.16% 98.71% 100.00%
P/EPS 519.66 141.72 139.64 153.63 232.10 152.38 47.91 48.73%
  YoY % 266.68% 1.49% -9.11% -33.81% 52.32% 218.05% -
  Horiz. % 1,084.66% 295.80% 291.46% 320.66% 484.45% 318.05% 100.00%
EY 0.19 0.71 0.72 0.65 0.43 0.66 2.09 -32.92%
  YoY % -73.24% -1.39% 10.77% 51.16% -34.85% -68.42% -
  Horiz. % 9.09% 33.97% 34.45% 31.10% 20.57% 31.58% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. A NOD FROM DELOITTE – ANOTHER INCOMING HIGH GROWTH COUNTER! Advanced Fundamental Sharings
5. Rubber Glove Exports Malaysia Statistics Trying to Make Sense Bursa Investments
6. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
7. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 9 – ALCOM GROUP BERHAD/2674 SEE_Research
8. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS