Highlights

[YNHPROP] YoY Quarter Result on 2017-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     10.51%    YoY -     -53.49%
Quarter Report


View:


Show?  YoY % Horiz. %

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 98,436 63,129 112,156 43,861 138,873 79,560 86,245 2.23%
  YoY % 55.93% -43.71% 155.71% -68.42% 74.55% -7.75% -
  Horiz. % 114.14% 73.20% 130.04% 50.86% 161.02% 92.25% 100.00%
PBT 3,994 10,892 18,408 4,671 19,097 19,725 22,270 -24.89%
  YoY % -63.33% -40.83% 294.09% -75.54% -3.18% -11.43% -
  Horiz. % 17.93% 48.91% 82.66% 20.97% 85.75% 88.57% 100.00%
Tax -891 -5,108 -5,972 -2,235 -6,023 -5,458 -3,768 -21.35%
  YoY % 82.56% 14.47% -167.20% 62.89% -10.35% -44.85% -
  Horiz. % 23.65% 135.56% 158.49% 59.32% 159.85% 144.85% 100.00%
NP 3,103 5,784 12,436 2,436 13,074 14,267 18,502 -25.73%
  YoY % -46.35% -53.49% 410.51% -81.37% -8.36% -22.89% -
  Horiz. % 16.77% 31.26% 67.21% 13.17% 70.66% 77.11% 100.00%
NP to SH 3,103 5,784 12,436 2,436 13,074 14,267 18,502 -25.73%
  YoY % -46.35% -53.49% 410.51% -81.37% -8.36% -22.89% -
  Horiz. % 16.77% 31.26% 67.21% 13.17% 70.66% 77.11% 100.00%
Tax Rate 22.31 % 46.90 % 32.44 % 47.85 % 31.54 % 27.67 % 16.92 % 4.71%
  YoY % -52.43% 44.57% -32.20% 51.71% 13.99% 63.53% -
  Horiz. % 131.86% 277.19% 191.73% 282.80% 186.41% 163.53% 100.00%
Total Cost 95,333 57,345 99,720 41,425 125,799 65,293 67,743 5.86%
  YoY % 66.24% -42.49% 140.72% -67.07% 92.67% -3.62% -
  Horiz. % 140.73% 84.65% 147.20% 61.15% 185.70% 96.38% 100.00%
Net Worth 946,909 920,459 830,443 791,699 790,896 856,864 809,976 2.64%
  YoY % 2.87% 10.84% 4.89% 0.10% -7.70% 5.79% -
  Horiz. % 116.91% 113.64% 102.53% 97.74% 97.64% 105.79% 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 - - - - 8,070 10,552 8,223 -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.52% 28.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 98.14% 128.33% 100.00%
Div Payout % - % - % - % - % 61.73 % 73.96 % 44.44 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.54% 66.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 138.91% 166.43% 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 946,909 920,459 830,443 791,699 790,896 856,864 809,976 2.64%
  YoY % 2.87% 10.84% 4.89% 0.10% -7.70% 5.79% -
  Horiz. % 116.91% 113.64% 102.53% 97.74% 97.64% 105.79% 100.00%
NOSH 528,999 528,999 413,156 405,999 403,518 422,100 411,155 4.29%
  YoY % 0.00% 28.04% 1.76% 0.61% -4.40% 2.66% -
  Horiz. % 128.66% 128.66% 100.49% 98.75% 98.14% 102.66% 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 3.15 % 9.16 % 11.09 % 5.55 % 9.41 % 17.93 % 21.45 % -27.35%
  YoY % -65.61% -17.40% 99.82% -41.02% -47.52% -16.41% -
  Horiz. % 14.69% 42.70% 51.70% 25.87% 43.87% 83.59% 100.00%
ROE 0.33 % 0.63 % 1.50 % 0.31 % 1.65 % 1.67 % 2.28 % -27.53%
  YoY % -47.62% -58.00% 383.87% -81.21% -1.20% -26.75% -
  Horiz. % 14.47% 27.63% 65.79% 13.60% 72.37% 73.25% 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 18.61 11.93 27.15 10.80 34.42 18.85 20.98 -1.98%
  YoY % 55.99% -56.06% 151.39% -68.62% 82.60% -10.15% -
  Horiz. % 88.70% 56.86% 129.41% 51.48% 164.06% 89.85% 100.00%
EPS 0.59 1.09 3.01 0.60 3.24 3.38 4.50 -28.71%
  YoY % -45.87% -63.79% 401.67% -81.48% -4.14% -24.89% -
  Horiz. % 13.11% 24.22% 66.89% 13.33% 72.00% 75.11% 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 - 530,384
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.61 11.93 21.20 8.29 26.25 15.04 16.30 2.23%
  YoY % 55.99% -43.73% 155.73% -68.42% 74.53% -7.73% -
  Horiz. % 114.17% 73.19% 130.06% 50.86% 161.04% 92.27% 100.00%
EPS 0.59 1.09 2.35 0.46 2.47 2.70 3.50 -25.67%
  YoY % -45.87% -53.62% 410.87% -81.38% -8.52% -22.86% -
  Horiz. % 16.86% 31.14% 67.14% 13.14% 70.57% 77.14% 100.00%
DPS 0.00 0.00 0.00 0.00 1.53 1.99 1.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.12% 28.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 98.71% 128.39% 100.00%
NAPS 1.7900 1.7400 1.5698 1.4966 1.4951 1.6198 1.5311 2.64%
  YoY % 2.87% 10.84% 4.89% 0.10% -7.70% 5.79% -
  Horiz. % 116.91% 113.64% 102.53% 97.75% 97.65% 105.79% 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 6.99 12.40 6.93 17.59 5.67 10.56 9.25 -4.56%
  YoY % -43.63% 78.93% -60.60% 210.23% -46.31% 14.16% -
  Horiz. % 75.57% 134.05% 74.92% 190.16% 61.30% 114.16% 100.00%
P/EPS 221.62 135.36 62.46 316.67 60.19 58.88 43.11 31.36%
  YoY % 63.73% 116.71% -80.28% 426.12% 2.22% 36.58% -
  Horiz. % 514.08% 313.99% 144.89% 734.56% 139.62% 136.58% 100.00%
EY 0.45 0.74 1.60 0.32 1.66 1.70 2.32 -23.91%
  YoY % -39.19% -53.75% 400.00% -80.72% -2.35% -26.72% -
  Horiz. % 19.40% 31.90% 68.97% 13.79% 71.55% 73.28% 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 7.63 11.73 7.07 15.64 6.04 10.08 9.15 -2.98%
  YoY % -34.95% 65.91% -54.80% 158.94% -40.08% 10.16% -
  Horiz. % 83.39% 128.20% 77.27% 170.93% 66.01% 110.16% 100.00%
P/EPS 242.08 128.04 63.79 281.67 64.20 56.21 42.67 33.53%
  YoY % 89.07% 100.72% -77.35% 338.74% 14.21% 31.73% -
  Horiz. % 567.33% 300.07% 149.50% 660.11% 150.46% 131.73% 100.00%
EY 0.41 0.78 1.57 0.36 1.56 1.78 2.34 -25.19%
  YoY % -47.44% -50.32% 336.11% -76.92% -12.36% -23.93% -
  Horiz. % 17.52% 33.33% 67.09% 15.38% 66.67% 76.07% 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.
 


 

353  175  442  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.79-0.07 
 SAPNRG 0.29-0.01 
 GENM 3.01+0.18 
 VS 0.71+0.055 
 PRESBHD 0.31+0.025 
 HUBLINE 0.040.00 
 SANICHI 0.06-0.005 
 ARMADA 0.15-0.005 
 HSI-C3X 0.460.00 
 MYEG 0.84+0.025 

TOP ARTICLES

1. 下跌股:威铖57仙支撑 南洋行家论股
2. THE ONLY TOP PICK AND RECESSION-PROOF STOCK, TOO HARD TO IGNORE! Winners
3. 云顶大马值得买进? 星洲日報/投資致富‧企業故事
4. V.S. Industry - Weaker 2HFY19 ahead AmInvest Research Reports
5. Evening Market Summary - 18 Dec 2018 KLSE Traders Update and Ideas
Partners & Brokers