Highlights

[YNHPROP] YoY Cumulative 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 -     -84.02%    YoY -     -0.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 74,796 79,346 67,382 44,509 103,229 105,280 80,685 -1.25%
  YoY % -5.73% 17.76% 51.39% -56.88% -1.95% 30.48% -
  Horiz. % 92.70% 98.34% 83.51% 55.16% 127.94% 130.48% 100.00%
PBT 10,558 7,062 7,164 4,059 9,629 24,008 15,283 -5.98%
  YoY % 49.50% -1.42% 76.50% -57.85% -59.89% 57.09% -
  Horiz. % 69.08% 46.21% 46.88% 26.56% 63.00% 157.09% 100.00%
Tax -3,279 -1,872 -1,930 -791 -4,451 -6,996 -4,276 -4.33%
  YoY % -75.16% 3.01% -143.99% 82.23% 36.38% -63.61% -
  Horiz. % 76.68% 43.78% 45.14% 18.50% 104.09% 163.61% 100.00%
NP 7,279 5,190 5,234 3,268 5,178 17,012 11,007 -6.66%
  YoY % 40.25% -0.84% 60.16% -36.89% -69.56% 54.56% -
  Horiz. % 66.13% 47.15% 47.55% 29.69% 47.04% 154.56% 100.00%
NP to SH 7,279 5,190 5,234 3,268 5,178 17,012 11,007 -6.66%
  YoY % 40.25% -0.84% 60.16% -36.89% -69.56% 54.56% -
  Horiz. % 66.13% 47.15% 47.55% 29.69% 47.04% 154.56% 100.00%
Tax Rate 31.06 % 26.51 % 26.94 % 19.49 % 46.22 % 29.14 % 27.98 % 1.75%
  YoY % 17.16% -1.60% 38.22% -57.83% 58.61% 4.15% -
  Horiz. % 111.01% 94.75% 96.28% 69.66% 165.19% 104.15% 100.00%
Total Cost 67,517 74,156 62,148 41,241 98,051 88,268 69,678 -0.52%
  YoY % -8.95% 19.32% 50.69% -57.94% 11.08% 26.68% -
  Horiz. % 96.90% 106.43% 89.19% 59.19% 140.72% 126.68% 100.00%
Net Worth 915,169 941,619 909,879 798,844 821,904 831,790 835,869 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 915,169 941,619 909,879 798,844 821,904 831,790 835,869 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
NOSH 528,999 528,999 528,999 403,456 410,952 417,985 413,796 4.18%
  YoY % 0.00% 0.00% 31.12% -1.82% -1.68% 1.01% -
  Horiz. % 127.84% 127.84% 127.84% 97.50% 99.31% 101.01% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.73 % 6.54 % 7.77 % 7.34 % 5.02 % 16.16 % 13.64 % -5.47%
  YoY % 48.78% -15.83% 5.86% 46.22% -68.94% 18.48% -
  Horiz. % 71.33% 47.95% 56.96% 53.81% 36.80% 118.48% 100.00%
ROE 0.80 % 0.55 % 0.58 % 0.41 % 0.63 % 2.05 % 1.32 % -8.00%
  YoY % 45.45% -5.17% 41.46% -34.92% -69.27% 55.30% -
  Horiz. % 60.61% 41.67% 43.94% 31.06% 47.73% 155.30% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.14 15.00 12.74 11.03 25.12 25.19 19.50 -5.21%
  YoY % -5.73% 17.74% 15.50% -56.09% -0.28% 29.18% -
  Horiz. % 72.51% 76.92% 65.33% 56.56% 128.82% 129.18% 100.00%
EPS 1.38 0.98 0.99 0.81 1.26 4.07 2.66 -10.36%
  YoY % 40.82% -1.01% 22.22% -35.71% -69.04% 53.01% -
  Horiz. % 51.88% 36.84% 37.22% 30.45% 47.37% 153.01% 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 1.7300 1.7800 1.7200 1.9800 2.0000 1.9900 2.0200 -2.55%
  YoY % -2.81% 3.49% -13.13% -1.00% 0.50% -1.49% -
  Horiz. % 85.64% 88.12% 85.15% 98.02% 99.01% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.14 15.00 12.74 8.41 19.51 19.90 15.25 -1.25%
  YoY % -5.73% 17.74% 51.49% -56.89% -1.96% 30.49% -
  Horiz. % 92.72% 98.36% 83.54% 55.15% 127.93% 130.49% 100.00%
EPS 1.38 0.98 0.99 0.62 0.98 3.22 2.08 -6.61%
  YoY % 40.82% -1.01% 59.68% -36.73% -69.57% 54.81% -
  Horiz. % 66.35% 47.12% 47.60% 29.81% 47.12% 154.81% 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 1.7300 1.7800 1.7200 1.5101 1.5537 1.5724 1.5801 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1900 1.4200 1.5100 1.9400 1.9000 1.8500 1.9000 -
P/RPS 8.42 9.47 11.85 17.59 7.56 7.34 9.74 -2.40%
  YoY % -11.09% -20.08% -32.63% 132.67% 3.00% -24.64% -
  Horiz. % 86.45% 97.23% 121.66% 180.60% 77.62% 75.36% 100.00%
P/EPS 86.48 144.74 152.62 239.51 150.79 45.45 71.43 3.24%
  YoY % -40.25% -5.16% -36.28% 58.84% 231.77% -36.37% -
  Horiz. % 121.07% 202.63% 213.66% 335.31% 211.10% 63.63% 100.00%
EY 1.16 0.69 0.66 0.42 0.66 2.20 1.40 -3.08%
  YoY % 68.12% 4.55% 57.14% -36.36% -70.00% 57.14% -
  Horiz. % 82.86% 49.29% 47.14% 30.00% 47.14% 157.14% 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 0.69 0.80 0.88 0.98 0.95 0.93 0.94 -5.02%
  YoY % -13.75% -9.09% -10.20% 3.16% 2.15% -1.06% -
  Horiz. % 73.40% 85.11% 93.62% 104.26% 101.06% 98.94% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 31/05/18 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 -
Price 1.9500 1.3700 1.5200 1.8800 1.9200 1.9500 2.1400 -
P/RPS 13.79 9.13 11.93 17.04 7.64 7.74 10.98 3.87%
  YoY % 51.04% -23.47% -29.99% 123.04% -1.29% -29.51% -
  Horiz. % 125.59% 83.15% 108.65% 155.19% 69.58% 70.49% 100.00%
P/EPS 141.72 139.64 153.63 232.10 152.38 47.91 80.45 9.89%
  YoY % 1.49% -9.11% -33.81% 52.32% 218.05% -40.45% -
  Horiz. % 176.16% 173.57% 190.96% 288.50% 189.41% 59.55% 100.00%
EY 0.71 0.72 0.65 0.43 0.66 2.09 1.24 -8.87%
  YoY % -1.39% 10.77% 51.16% -34.85% -68.42% 68.55% -
  Horiz. % 57.26% 58.06% 52.42% 34.68% 53.23% 168.55% 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 1.13 0.77 0.88 0.95 0.96 0.98 1.06 1.07%
  YoY % 46.75% -12.50% -7.37% -1.04% -2.04% -7.55% -
  Horiz. % 106.60% 72.64% 83.02% 89.62% 90.57% 92.45% 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