Highlights

[YNHPROP] YoY Quarter Result on 2018-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     122.20%    YoY -     36.40%
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 - 528,999
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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
6. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
7. SAPNRG or SAPNRG-WA? i3gambler
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers