Highlights

[YNHPROP] YoY Quarter Result on 2017-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     224.33%    YoY -     29.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 86,761 100,784 113,544 57,179 56,201 87,194 62,910 5.50%
  YoY % -13.91% -11.24% 98.58% 1.74% -35.54% 38.60% -
  Horiz. % 137.91% 160.20% 180.49% 90.89% 89.34% 138.60% 100.00%
PBT 1,209 24,955 18,083 2,396 8,247 10,159 14,674 -34.02%
  YoY % -95.16% 38.00% 654.72% -70.95% -18.82% -30.77% -
  Horiz. % 8.24% 170.06% 123.23% 16.33% 56.20% 69.23% 100.00%
Tax -789 -8,560 -5,444 7,621 -4,171 -2,991 -3,703 -22.71%
  YoY % 90.78% -57.24% -171.43% 282.71% -39.45% 19.23% -
  Horiz. % 21.31% 231.16% 147.02% -205.81% 112.64% 80.77% 100.00%
NP 420 16,395 12,639 10,017 4,076 7,168 10,971 -41.93%
  YoY % -97.44% 29.72% 26.18% 145.76% -43.14% -34.66% -
  Horiz. % 3.83% 149.44% 115.20% 91.30% 37.15% 65.34% 100.00%
NP to SH 420 16,395 12,639 10,017 4,076 7,168 10,971 -41.93%
  YoY % -97.44% 29.72% 26.18% 145.76% -43.14% -34.66% -
  Horiz. % 3.83% 149.44% 115.20% 91.30% 37.15% 65.34% 100.00%
Tax Rate 65.26 % 34.30 % 30.11 % -318.07 % 50.58 % 29.44 % 25.24 % 17.15%
  YoY % 90.26% 13.92% 109.47% -728.85% 71.81% 16.64% -
  Horiz. % 258.56% 135.90% 119.29% -1,260.18% 200.40% 116.64% 100.00%
Total Cost 86,341 84,389 100,905 47,162 52,125 80,026 51,939 8.84%
  YoY % 2.31% -16.37% 113.95% -9.52% -34.86% 54.08% -
  Horiz. % 166.24% 162.48% 194.28% 90.80% 100.36% 154.08% 100.00%
Net Worth 909,879 929,848 903,581 796,532 815,199 860,159 833,136 1.48%
  YoY % -2.15% 2.91% 13.44% -2.29% -5.23% 3.24% -
  Horiz. % 109.21% 111.61% 108.46% 95.61% 97.85% 103.24% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 8,432 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 117.65 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 909,879 929,848 903,581 796,532 815,199 860,159 833,136 1.48%
  YoY % -2.15% 2.91% 13.44% -2.29% -5.23% 3.24% -
  Horiz. % 109.21% 111.61% 108.46% 95.61% 97.85% 103.24% 100.00%
NOSH 528,999 525,338 525,338 402,289 411,717 421,647 412,443 4.23%
  YoY % 0.70% 0.00% 30.59% -2.29% -2.36% 2.23% -
  Horiz. % 128.26% 127.37% 127.37% 97.54% 99.82% 102.23% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.48 % 16.27 % 11.13 % 17.52 % 7.25 % 8.22 % 17.44 % -45.04%
  YoY % -97.05% 46.18% -36.47% 141.66% -11.80% -52.87% -
  Horiz. % 2.75% 93.29% 63.82% 100.46% 41.57% 47.13% 100.00%
ROE 0.05 % 1.76 % 1.40 % 1.26 % 0.50 % 0.83 % 1.32 % -42.03%
  YoY % -97.16% 25.71% 11.11% 152.00% -39.76% -37.12% -
  Horiz. % 3.79% 133.33% 106.06% 95.45% 37.88% 62.88% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.40 19.18 21.61 14.21 13.65 20.68 15.25 1.22%
  YoY % -14.49% -11.24% 52.08% 4.10% -33.99% 35.61% -
  Horiz. % 107.54% 125.77% 141.70% 93.18% 89.51% 135.61% 100.00%
EPS 0.08 3.12 2.41 2.49 0.99 1.70 2.66 -44.22%
  YoY % -97.44% 29.46% -3.21% 151.52% -41.76% -36.09% -
  Horiz. % 3.01% 117.29% 90.60% 93.61% 37.22% 63.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7200 1.7700 1.7200 1.9800 1.9800 2.0400 2.0200 -2.64%
  YoY % -2.82% 2.91% -13.13% 0.00% -2.94% 0.99% -
  Horiz. % 85.15% 87.62% 85.15% 98.02% 98.02% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.40 19.05 21.46 10.81 10.62 16.48 11.89 5.50%
  YoY % -13.91% -11.23% 98.52% 1.79% -35.56% 38.60% -
  Horiz. % 137.93% 160.22% 180.49% 90.92% 89.32% 138.60% 100.00%
EPS 0.08 3.10 2.39 1.89 0.77 1.36 2.07 -41.84%
  YoY % -97.42% 29.71% 26.46% 145.45% -43.38% -34.30% -
  Horiz. % 3.86% 149.76% 115.46% 91.30% 37.20% 65.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7200 1.7577 1.7081 1.5057 1.5410 1.6260 1.5749 1.48%
  YoY % -2.14% 2.90% 13.44% -2.29% -5.23% 3.24% -
  Horiz. % 109.21% 111.61% 108.46% 95.61% 97.85% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.3000 1.4000 1.5000 1.8200 2.0800 1.8300 1.8900 -
P/RPS 7.93 7.30 6.94 12.80 15.24 8.85 12.39 -7.16%
  YoY % 8.63% 5.19% -45.78% -16.01% 72.20% -28.57% -
  Horiz. % 64.00% 58.92% 56.01% 103.31% 123.00% 71.43% 100.00%
P/EPS 1,637.38 44.86 62.35 73.09 210.10 107.65 71.05 68.65%
  YoY % 3,549.98% -28.05% -14.69% -65.21% 95.17% 51.51% -
  Horiz. % 2,304.55% 63.14% 87.76% 102.87% 295.71% 151.51% 100.00%
EY 0.06 2.23 1.60 1.37 0.48 0.93 1.41 -40.90%
  YoY % -97.31% 39.38% 16.79% 185.42% -48.39% -34.04% -
  Horiz. % 4.26% 158.16% 113.48% 97.16% 34.04% 65.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.76 0.79 0.87 0.92 1.05 0.90 0.94 -3.48%
  YoY % -3.80% -9.20% -5.43% -12.38% 16.67% -4.26% -
  Horiz. % 80.85% 84.04% 92.55% 97.87% 111.70% 95.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 28/02/17 29/02/16 27/02/15 25/02/14 28/02/13 -
Price 1.2100 1.4200 1.5000 1.9500 1.9400 1.7800 1.8900 -
P/RPS 7.38 7.40 6.94 13.72 14.21 8.61 12.39 -8.27%
  YoY % -0.27% 6.63% -49.42% -3.45% 65.04% -30.51% -
  Horiz. % 59.56% 59.73% 56.01% 110.73% 114.69% 69.49% 100.00%
P/EPS 1,524.02 45.50 62.35 78.31 195.96 104.71 71.05 66.65%
  YoY % 3,249.49% -27.02% -20.38% -60.04% 87.15% 47.38% -
  Horiz. % 2,145.00% 64.04% 87.76% 110.22% 275.81% 147.38% 100.00%
EY 0.07 2.20 1.60 1.28 0.51 0.96 1.41 -39.36%
  YoY % -96.82% 37.50% 25.00% 150.98% -46.88% -31.91% -
  Horiz. % 4.96% 156.03% 113.48% 90.78% 36.17% 68.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.70 0.80 0.87 0.98 0.98 0.87 0.94 -4.79%
  YoY % -12.50% -8.05% -11.22% 0.00% 12.64% -7.45% -
  Horiz. % 74.47% 85.11% 92.55% 104.26% 104.26% 92.55% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers