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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 70,279 98,436 63,129 112,156 43,861 138,873 79,560 -2.05%
  YoY % -28.60% 55.93% -43.71% 155.71% -68.42% 74.55% -
  Horiz. % 88.33% 123.73% 79.35% 140.97% 55.13% 174.55% 100.00%
PBT 7,349 3,994 10,892 18,408 4,671 19,097 19,725 -15.17%
  YoY % 84.00% -63.33% -40.83% 294.09% -75.54% -3.18% -
  Horiz. % 37.26% 20.25% 55.22% 93.32% 23.68% 96.82% 100.00%
Tax -1,827 -891 -5,108 -5,972 -2,235 -6,023 -5,458 -16.67%
  YoY % -105.05% 82.56% 14.47% -167.20% 62.89% -10.35% -
  Horiz. % 33.47% 16.32% 93.59% 109.42% 40.95% 110.35% 100.00%
NP 5,522 3,103 5,784 12,436 2,436 13,074 14,267 -14.63%
  YoY % 77.96% -46.35% -53.49% 410.51% -81.37% -8.36% -
  Horiz. % 38.70% 21.75% 40.54% 87.17% 17.07% 91.64% 100.00%
NP to SH 5,522 3,103 5,784 12,436 2,436 13,074 14,267 -14.63%
  YoY % 77.96% -46.35% -53.49% 410.51% -81.37% -8.36% -
  Horiz. % 38.70% 21.75% 40.54% 87.17% 17.07% 91.64% 100.00%
Tax Rate 24.86 % 22.31 % 46.90 % 32.44 % 47.85 % 31.54 % 27.67 % -1.77%
  YoY % 11.43% -52.43% 44.57% -32.20% 51.71% 13.99% -
  Horiz. % 89.84% 80.63% 169.50% 117.24% 172.93% 113.99% 100.00%
Total Cost 64,757 95,333 57,345 99,720 41,425 125,799 65,293 -0.14%
  YoY % -32.07% 66.24% -42.49% 140.72% -67.07% 92.67% -
  Horiz. % 99.18% 146.01% 87.83% 152.73% 63.44% 192.67% 100.00%
Net Worth 920,459 946,909 920,459 830,443 791,699 790,896 856,864 1.20%
  YoY % -2.79% 2.87% 10.84% 4.89% 0.10% -7.70% -
  Horiz. % 107.42% 110.51% 107.42% 96.92% 92.40% 92.30% 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 - - - - - 8,070 10,552 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.48% 100.00%
Div Payout % - % - % - % - % - % 61.73 % 73.96 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 83.46% 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 920,459 946,909 920,459 830,443 791,699 790,896 856,864 1.20%
  YoY % -2.79% 2.87% 10.84% 4.89% 0.10% -7.70% -
  Horiz. % 107.42% 110.51% 107.42% 96.92% 92.40% 92.30% 100.00%
NOSH 528,999 528,999 528,999 413,156 405,999 403,518 422,100 3.83%
  YoY % 0.00% 0.00% 28.04% 1.76% 0.61% -4.40% -
  Horiz. % 125.33% 125.33% 125.33% 97.88% 96.19% 95.60% 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 7.86 % 3.15 % 9.16 % 11.09 % 5.55 % 9.41 % 17.93 % -12.84%
  YoY % 149.52% -65.61% -17.40% 99.82% -41.02% -47.52% -
  Horiz. % 43.84% 17.57% 51.09% 61.85% 30.95% 52.48% 100.00%
ROE 0.60 % 0.33 % 0.63 % 1.50 % 0.31 % 1.65 % 1.67 % -15.68%
  YoY % 81.82% -47.62% -58.00% 383.87% -81.21% -1.20% -
  Horiz. % 35.93% 19.76% 37.72% 89.82% 18.56% 98.80% 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 13.29 18.61 11.93 27.15 10.80 34.42 18.85 -5.66%
  YoY % -28.59% 55.99% -56.06% 151.39% -68.62% 82.60% -
  Horiz. % 70.50% 98.73% 63.29% 144.03% 57.29% 182.60% 100.00%
EPS 1.04 0.59 1.09 3.01 0.60 3.24 3.38 -17.83%
  YoY % 76.27% -45.87% -63.79% 401.67% -81.48% -4.14% -
  Horiz. % 30.77% 17.46% 32.25% 89.05% 17.75% 95.86% 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 - 528,999
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.29 18.61 11.93 21.20 8.29 26.25 15.04 -2.04%
  YoY % -28.59% 55.99% -43.73% 155.73% -68.42% 74.53% -
  Horiz. % 88.36% 123.74% 79.32% 140.96% 55.12% 174.53% 100.00%
EPS 1.04 0.59 1.09 2.35 0.46 2.47 2.70 -14.69%
  YoY % 76.27% -45.87% -53.62% 410.87% -81.38% -8.52% -
  Horiz. % 38.52% 21.85% 40.37% 87.04% 17.04% 91.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.53 1.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.88% 100.00%
NAPS 1.7400 1.7900 1.7400 1.5698 1.4966 1.4951 1.6198 1.20%
  YoY % -2.79% 2.87% 10.84% 4.89% 0.10% -7.70% -
  Horiz. % 107.42% 110.51% 107.42% 96.91% 92.39% 92.30% 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 18.22 6.99 12.40 6.93 17.59 5.67 10.56 9.51%
  YoY % 160.66% -43.63% 78.93% -60.60% 210.23% -46.31% -
  Horiz. % 172.54% 66.19% 117.42% 65.62% 166.57% 53.69% 100.00%
P/EPS 231.83 221.62 135.36 62.46 316.67 60.19 58.88 25.65%
  YoY % 4.61% 63.73% 116.71% -80.28% 426.12% 2.22% -
  Horiz. % 393.73% 376.39% 229.89% 106.08% 537.82% 102.22% 100.00%
EY 0.43 0.45 0.74 1.60 0.32 1.66 1.70 -20.47%
  YoY % -4.44% -39.19% -53.75% 400.00% -80.72% -2.35% -
  Horiz. % 25.29% 26.47% 43.53% 94.12% 18.82% 97.65% 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 19.80 7.63 11.73 7.07 15.64 6.04 10.08 11.90%
  YoY % 159.50% -34.95% 65.91% -54.80% 158.94% -40.08% -
  Horiz. % 196.43% 75.69% 116.37% 70.14% 155.16% 59.92% 100.00%
P/EPS 251.95 242.08 128.04 63.79 281.67 64.20 56.21 28.39%
  YoY % 4.08% 89.07% 100.72% -77.35% 338.74% 14.21% -
  Horiz. % 448.23% 430.67% 227.79% 113.49% 501.10% 114.21% 100.00%
EY 0.40 0.41 0.78 1.57 0.36 1.56 1.78 -22.02%
  YoY % -2.44% -47.44% -50.32% 336.11% -76.92% -12.36% -
  Horiz. % 22.47% 23.03% 43.82% 88.20% 20.22% 87.64% 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.
 


 

1998 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 1.850.00 
 UCREST 0.130.00 
 PINEAPP 0.300.00 
 PUC 0.060.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.080.00 
 BTECH 0.2150.00 
 3A 0.8150.00 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. THE COMPLETE LIST OF COUNTERS TO WATCH OUT FOR FROM BUDGET 2020 The Pelham Blue Fund
5. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. good dividend yield stock, potentially > 5% good dividend yield stock, potentially > 5% dividend yield
Partners & Brokers