Highlights

[YNHPROP] YoY Quarter Result on 2016-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -67.38%    YoY -     -36.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 74,796 79,346 67,382 44,509 103,229 105,280 80,685 -1.25%
  YoY % -5.73% 17.76% 51.39% -56.88% -1.95% 30.48% -
  Horiz. % 92.70% 98.34% 83.51% 55.16% 127.94% 130.48% 100.00%
PBT 10,558 7,062 7,164 4,059 9,629 24,008 15,283 -5.98%
  YoY % 49.50% -1.42% 76.50% -57.85% -59.89% 57.09% -
  Horiz. % 69.08% 46.21% 46.88% 26.56% 63.00% 157.09% 100.00%
Tax -3,279 -1,872 -1,930 -791 -4,451 -6,996 -4,276 -4.33%
  YoY % -75.16% 3.01% -143.99% 82.23% 36.38% -63.61% -
  Horiz. % 76.68% 43.78% 45.14% 18.50% 104.09% 163.61% 100.00%
NP 7,279 5,190 5,234 3,268 5,178 17,012 11,007 -6.66%
  YoY % 40.25% -0.84% 60.16% -36.89% -69.56% 54.56% -
  Horiz. % 66.13% 47.15% 47.55% 29.69% 47.04% 154.56% 100.00%
NP to SH 7,279 5,190 5,234 3,268 5,178 17,012 11,007 -6.66%
  YoY % 40.25% -0.84% 60.16% -36.89% -69.56% 54.56% -
  Horiz. % 66.13% 47.15% 47.55% 29.69% 47.04% 154.56% 100.00%
Tax Rate 31.06 % 26.51 % 26.94 % 19.49 % 46.22 % 29.14 % 27.98 % 1.75%
  YoY % 17.16% -1.60% 38.22% -57.83% 58.61% 4.15% -
  Horiz. % 111.01% 94.75% 96.28% 69.66% 165.19% 104.15% 100.00%
Total Cost 67,517 74,156 62,148 41,241 98,051 88,268 69,678 -0.52%
  YoY % -8.95% 19.32% 50.69% -57.94% 11.08% 26.68% -
  Horiz. % 96.90% 106.43% 89.19% 59.19% 140.72% 126.68% 100.00%
Net Worth 915,169 941,619 909,879 798,844 821,904 831,790 835,869 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 915,169 941,619 909,879 798,844 821,904 831,790 835,869 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
NOSH 528,999 528,999 528,999 403,456 410,952 417,985 413,796 4.18%
  YoY % 0.00% 0.00% 31.12% -1.82% -1.68% 1.01% -
  Horiz. % 127.84% 127.84% 127.84% 97.50% 99.31% 101.01% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.73 % 6.54 % 7.77 % 7.34 % 5.02 % 16.16 % 13.64 % -5.47%
  YoY % 48.78% -15.83% 5.86% 46.22% -68.94% 18.48% -
  Horiz. % 71.33% 47.95% 56.96% 53.81% 36.80% 118.48% 100.00%
ROE 0.80 % 0.55 % 0.58 % 0.41 % 0.63 % 2.05 % 1.32 % -8.00%
  YoY % 45.45% -5.17% 41.46% -34.92% -69.27% 55.30% -
  Horiz. % 60.61% 41.67% 43.94% 31.06% 47.73% 155.30% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.14 15.00 12.74 11.03 25.12 25.19 19.50 -5.21%
  YoY % -5.73% 17.74% 15.50% -56.09% -0.28% 29.18% -
  Horiz. % 72.51% 76.92% 65.33% 56.56% 128.82% 129.18% 100.00%
EPS 1.38 0.98 0.99 0.81 1.26 4.07 2.66 -10.36%
  YoY % 40.82% -1.01% 22.22% -35.71% -69.04% 53.01% -
  Horiz. % 51.88% 36.84% 37.22% 30.45% 47.37% 153.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.7800 1.7200 1.9800 2.0000 1.9900 2.0200 -2.55%
  YoY % -2.81% 3.49% -13.13% -1.00% 0.50% -1.49% -
  Horiz. % 85.64% 88.12% 85.15% 98.02% 99.01% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.14 15.00 12.74 8.41 19.51 19.90 15.25 -1.25%
  YoY % -5.73% 17.74% 51.49% -56.89% -1.96% 30.49% -
  Horiz. % 92.72% 98.36% 83.54% 55.15% 127.93% 130.49% 100.00%
EPS 1.38 0.98 0.99 0.62 0.98 3.22 2.08 -6.61%
  YoY % 40.82% -1.01% 59.68% -36.73% -69.57% 54.81% -
  Horiz. % 66.35% 47.12% 47.60% 29.81% 47.12% 154.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.7800 1.7200 1.5101 1.5537 1.5724 1.5801 1.52%
  YoY % -2.81% 3.49% 13.90% -2.81% -1.19% -0.49% -
  Horiz. % 109.49% 112.65% 108.85% 95.57% 98.33% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1900 1.4200 1.5100 1.9400 1.9000 1.8500 1.9000 -
P/RPS 8.42 9.47 11.85 17.59 7.56 7.34 9.74 -2.40%
  YoY % -11.09% -20.08% -32.63% 132.67% 3.00% -24.64% -
  Horiz. % 86.45% 97.23% 121.66% 180.60% 77.62% 75.36% 100.00%
P/EPS 86.48 144.74 152.62 239.51 150.79 45.45 71.43 3.24%
  YoY % -40.25% -5.16% -36.28% 58.84% 231.77% -36.37% -
  Horiz. % 121.07% 202.63% 213.66% 335.31% 211.10% 63.63% 100.00%
EY 1.16 0.69 0.66 0.42 0.66 2.20 1.40 -3.08%
  YoY % 68.12% 4.55% 57.14% -36.36% -70.00% 57.14% -
  Horiz. % 82.86% 49.29% 47.14% 30.00% 47.14% 157.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.80 0.88 0.98 0.95 0.93 0.94 -5.02%
  YoY % -13.75% -9.09% -10.20% 3.16% 2.15% -1.06% -
  Horiz. % 73.40% 85.11% 93.62% 104.26% 101.06% 98.94% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 31/05/18 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 -
Price 1.9500 1.3700 1.5200 1.8800 1.9200 1.9500 2.1400 -
P/RPS 13.79 9.13 11.93 17.04 7.64 7.74 10.98 3.87%
  YoY % 51.04% -23.47% -29.99% 123.04% -1.29% -29.51% -
  Horiz. % 125.59% 83.15% 108.65% 155.19% 69.58% 70.49% 100.00%
P/EPS 141.72 139.64 153.63 232.10 152.38 47.91 80.45 9.89%
  YoY % 1.49% -9.11% -33.81% 52.32% 218.05% -40.45% -
  Horiz. % 176.16% 173.57% 190.96% 288.50% 189.41% 59.55% 100.00%
EY 0.71 0.72 0.65 0.43 0.66 2.09 1.24 -8.87%
  YoY % -1.39% 10.77% 51.16% -34.85% -68.42% 68.55% -
  Horiz. % 57.26% 58.06% 52.42% 34.68% 53.23% 168.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 0.77 0.88 0.95 0.96 0.98 1.06 1.07%
  YoY % 46.75% -12.50% -7.37% -1.04% -2.04% -7.55% -
  Horiz. % 106.60% 72.64% 83.02% 89.62% 90.57% 92.45% 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.
 


 

250  208  524  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.185-0.04 
 ARMADA 0.415+0.005 
 PERDANA 0.395+0.015 
 MESTRON 0.14+0.02 
 HSI-H8E 0.19-0.02 
 HSI-C7F 0.375+0.045 
 MTAG 0.485+0.01 
 KNM 0.435-0.005 
Partners & Brokers