Highlights

[YNHPROP] YoY Quarter Result on 2016-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -19.23%    YoY -     568.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 98,180 102,433 90,037 112,820 144,025 56,184 79,329 3.62%
  YoY % -4.15% 13.77% -20.19% -21.67% 156.35% -29.18% -
  Horiz. % 123.76% 129.12% 113.50% 142.22% 181.55% 70.82% 100.00%
PBT 13,797 7,123 13,020 4,031 17,909 15,013 14,217 -0.50%
  YoY % 93.70% -45.29% 223.00% -77.49% 19.29% 5.60% -
  Horiz. % 97.05% 50.10% 91.58% 28.35% 125.97% 105.60% 100.00%
Tax -6,902 -2,068 -2,976 -2,528 -5,898 -4,410 -2,510 18.35%
  YoY % -233.75% 30.51% -17.72% 57.14% -33.74% -75.70% -
  Horiz. % 274.98% 82.39% 118.57% 100.72% 234.98% 175.70% 100.00%
NP 6,895 5,055 10,044 1,503 12,011 10,603 11,707 -8.44%
  YoY % 36.40% -49.67% 568.26% -87.49% 13.28% -9.43% -
  Horiz. % 58.90% 43.18% 85.79% 12.84% 102.60% 90.57% 100.00%
NP to SH 6,895 5,055 10,044 1,503 12,011 10,603 11,707 -8.44%
  YoY % 36.40% -49.67% 568.26% -87.49% 13.28% -9.43% -
  Horiz. % 58.90% 43.18% 85.79% 12.84% 102.60% 90.57% 100.00%
Tax Rate 50.03 % 29.03 % 22.86 % 62.71 % 32.93 % 29.37 % 17.65 % 18.95%
  YoY % 72.34% 26.99% -63.55% 90.43% 12.12% 66.40% -
  Horiz. % 283.46% 164.48% 129.52% 355.30% 186.57% 166.40% 100.00%
Total Cost 91,285 97,378 79,993 111,317 132,014 45,581 67,622 5.13%
  YoY % -6.26% 21.73% -28.14% -15.68% 189.63% -32.59% -
  Horiz. % 134.99% 144.00% 118.29% 164.62% 195.22% 67.41% 100.00%
Net Worth 936,329 914,088 776,562 796,183 803,438 846,563 820,314 2.23%
  YoY % 2.43% 17.71% -2.46% -0.90% -5.09% 3.20% -
  Horiz. % 114.14% 111.43% 94.67% 97.06% 97.94% 103.20% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 105 - - - 8,115 6,286 6,183 -49.22%
  YoY % 0.00% 0.00% 0.00% 0.00% 29.10% 1.67% -
  Horiz. % 1.71% 0.00% 0.00% 0.00% 131.25% 101.67% 100.00%
Div Payout % 1.53 % - % - % - % 67.57 % 59.29 % 52.82 % -44.57%
  YoY % 0.00% 0.00% 0.00% 0.00% 13.97% 12.25% -
  Horiz. % 2.90% 0.00% 0.00% 0.00% 127.93% 112.25% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 936,329 914,088 776,562 796,183 803,438 846,563 820,314 2.23%
  YoY % 2.43% 17.71% -2.46% -0.90% -5.09% 3.20% -
  Horiz. % 114.14% 111.43% 94.67% 97.06% 97.94% 103.20% 100.00%
NOSH 528,999 525,338 459,504 406,216 405,777 419,090 412,218 4.24%
  YoY % 0.70% 14.33% 13.12% 0.11% -3.18% 1.67% -
  Horiz. % 128.33% 127.44% 111.47% 98.54% 98.44% 101.67% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.02 % 4.93 % 11.16 % 1.33 % 8.34 % 18.87 % 14.76 % -11.64%
  YoY % 42.39% -55.82% 739.10% -84.05% -55.80% 27.85% -
  Horiz. % 47.56% 33.40% 75.61% 9.01% 56.50% 127.85% 100.00%
ROE 0.74 % 0.55 % 1.29 % 0.19 % 1.49 % 1.25 % 1.43 % -10.39%
  YoY % 34.55% -57.36% 578.95% -87.25% 19.20% -12.59% -
  Horiz. % 51.75% 38.46% 90.21% 13.29% 104.20% 87.41% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.56 19.50 19.59 27.77 35.49 13.41 19.24 -0.60%
  YoY % -4.82% -0.46% -29.46% -21.75% 164.65% -30.30% -
  Horiz. % 96.47% 101.35% 101.82% 144.33% 184.46% 69.70% 100.00%
EPS 1.30 0.96 2.19 0.37 2.96 2.53 2.84 -12.21%
  YoY % 35.42% -56.16% 491.89% -87.50% 17.00% -10.92% -
  Horiz. % 45.77% 33.80% 77.11% 13.03% 104.23% 89.08% 100.00%
DPS 0.02 0.00 0.00 0.00 2.00 1.50 1.50 -51.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 1.33% 0.00% 0.00% 0.00% 133.33% 100.00% 100.00%
NAPS 1.7700 1.7400 1.6900 1.9600 1.9800 2.0200 1.9900 -1.93%
  YoY % 1.72% 2.96% -13.78% -1.01% -1.98% 1.51% -
  Horiz. % 88.94% 87.44% 84.92% 98.49% 99.50% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.56 19.36 17.02 21.33 27.23 10.62 15.00 3.61%
  YoY % -4.13% 13.75% -20.21% -21.67% 156.40% -29.20% -
  Horiz. % 123.73% 129.07% 113.47% 142.20% 181.53% 70.80% 100.00%
EPS 1.30 0.96 1.90 0.28 2.27 2.00 2.21 -8.46%
  YoY % 35.42% -49.47% 578.57% -87.67% 13.50% -9.50% -
  Horiz. % 58.82% 43.44% 85.97% 12.67% 102.71% 90.50% 100.00%
DPS 0.02 0.00 0.00 0.00 1.53 1.19 1.17 -49.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 28.57% 1.71% -
  Horiz. % 1.71% 0.00% 0.00% 0.00% 130.77% 101.71% 100.00%
NAPS 1.7700 1.7280 1.4680 1.5051 1.5188 1.6003 1.5507 2.23%
  YoY % 2.43% 17.71% -2.46% -0.90% -5.09% 3.20% -
  Horiz. % 114.14% 111.43% 94.67% 97.06% 97.94% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3900 1.4000 1.6200 1.8400 2.0900 1.8000 1.8600 -
P/RPS 7.49 7.18 8.27 6.63 5.89 13.43 9.67 -4.17%
  YoY % 4.32% -13.18% 24.74% 12.56% -56.14% 38.88% -
  Horiz. % 77.46% 74.25% 85.52% 68.56% 60.91% 138.88% 100.00%
P/EPS 106.64 145.49 74.11 497.30 70.61 71.15 65.49 8.46%
  YoY % -26.70% 96.32% -85.10% 604.29% -0.76% 8.64% -
  Horiz. % 162.83% 222.16% 113.16% 759.35% 107.82% 108.64% 100.00%
EY 0.94 0.69 1.35 0.20 1.42 1.41 1.53 -7.79%
  YoY % 36.23% -48.89% 575.00% -85.92% 0.71% -7.84% -
  Horiz. % 61.44% 45.10% 88.24% 13.07% 92.81% 92.16% 100.00%
DY 0.01 0.00 0.00 0.00 0.96 0.83 0.81 -51.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 15.66% 2.47% -
  Horiz. % 1.23% 0.00% 0.00% 0.00% 118.52% 102.47% 100.00%
P/NAPS 0.79 0.80 0.96 0.94 1.06 0.89 0.93 -2.68%
  YoY % -1.25% -16.67% 2.13% -11.32% 19.10% -4.30% -
  Horiz. % 84.95% 86.02% 103.23% 101.08% 113.98% 95.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 29/11/16 30/11/15 28/11/14 28/11/13 28/11/12 -
Price 1.3400 1.4000 1.5300 1.9000 2.0400 1.7300 1.8700 -
P/RPS 7.22 7.18 7.81 6.84 5.75 12.90 9.72 -4.83%
  YoY % 0.56% -8.07% 14.18% 18.96% -55.43% 32.72% -
  Horiz. % 74.28% 73.87% 80.35% 70.37% 59.16% 132.72% 100.00%
P/EPS 102.81 145.49 70.00 513.51 68.92 68.38 65.85 7.70%
  YoY % -29.34% 107.84% -86.37% 645.08% 0.79% 3.84% -
  Horiz. % 156.13% 220.94% 106.30% 779.82% 104.66% 103.84% 100.00%
EY 0.97 0.69 1.43 0.19 1.45 1.46 1.52 -7.21%
  YoY % 40.58% -51.75% 652.63% -86.90% -0.68% -3.95% -
  Horiz. % 63.82% 45.39% 94.08% 12.50% 95.39% 96.05% 100.00%
DY 0.01 0.00 0.00 0.00 0.98 0.87 0.80 -51.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 12.64% 8.75% -
  Horiz. % 1.25% 0.00% 0.00% 0.00% 122.50% 108.75% 100.00%
P/NAPS 0.76 0.80 0.91 0.97 1.03 0.86 0.94 -3.48%
  YoY % -5.00% -12.09% -6.19% -5.83% 19.77% -8.51% -
  Horiz. % 80.85% 85.11% 96.81% 103.19% 109.57% 91.49% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers