Highlights

[YNHPROP] YoY TTM Result on 2017-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -14.80%    YoY -     -19.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 376,746 346,488 303,881 316,111 475,372 279,339 287,074 4.63%
  YoY % 8.73% 14.02% -3.87% -33.50% 70.18% -2.69% -
  Horiz. % 131.24% 120.70% 105.85% 110.11% 165.59% 97.31% 100.00%
PBT 49,808 43,262 37,883 26,578 71,173 64,695 56,756 -2.15%
  YoY % 15.13% 14.20% 42.54% -62.66% 10.01% 13.99% -
  Horiz. % 87.76% 76.22% 66.75% 46.83% 125.40% 113.99% 100.00%
Tax -18,225 -14,550 -2,118 -13,385 -21,908 -17,847 -12,306 6.76%
  YoY % -25.26% -586.97% 84.18% 38.90% -22.75% -45.03% -
  Horiz. % 148.10% 118.24% 17.21% 108.77% 178.03% 145.03% 100.00%
NP 31,583 28,712 35,765 13,193 49,265 46,848 44,450 -5.53%
  YoY % 10.00% -19.72% 171.09% -73.22% 5.16% 5.39% -
  Horiz. % 71.05% 64.59% 80.46% 29.68% 110.83% 105.39% 100.00%
NP to SH 31,583 28,712 35,765 13,193 49,265 46,848 44,450 -5.53%
  YoY % 10.00% -19.72% 171.09% -73.22% 5.16% 5.39% -
  Horiz. % 71.05% 64.59% 80.46% 29.68% 110.83% 105.39% 100.00%
Tax Rate 36.59 % 33.63 % 5.59 % 50.36 % 30.78 % 27.59 % 21.68 % 9.11%
  YoY % 8.80% 501.61% -88.90% 63.61% 11.56% 27.26% -
  Horiz. % 168.77% 155.12% 25.78% 232.29% 141.97% 127.26% 100.00%
Total Cost 345,163 317,776 268,116 302,918 426,107 232,491 242,624 6.05%
  YoY % 8.62% 18.52% -11.49% -28.91% 83.28% -4.18% -
  Horiz. % 142.26% 130.97% 110.51% 124.85% 175.62% 95.82% 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 0 0 0 24,618 16,838 14,406 -55.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 46.20% 16.88% -
  Horiz. % 0.73% 0.00% 0.00% 0.00% 170.89% 116.88% 100.00%
Div Payout % 0.33 % - % - % - % 49.97 % 35.94 % 32.41 % -53.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 39.04% 10.89% -
  Horiz. % 1.02% 0.00% 0.00% 0.00% 154.18% 110.89% 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 8.38 % 8.29 % 11.77 % 4.17 % 10.36 % 16.77 % 15.48 % -9.72%
  YoY % 1.09% -29.57% 182.25% -59.75% -38.22% 8.33% -
  Horiz. % 54.13% 53.55% 76.03% 26.94% 66.93% 108.33% 100.00%
ROE 3.37 % 3.14 % 4.61 % 1.66 % 6.13 % 5.53 % 5.42 % -7.61%
  YoY % 7.32% -31.89% 177.71% -72.92% 10.85% 2.03% -
  Horiz. % 62.18% 57.93% 85.06% 30.63% 113.10% 102.03% 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 71.22 65.96 66.13 77.82 117.15 66.65 69.64 0.37%
  YoY % 7.97% -0.26% -15.02% -33.57% 75.77% -4.29% -
  Horiz. % 102.27% 94.72% 94.96% 111.75% 168.22% 95.71% 100.00%
EPS 5.97 5.47 7.78 3.25 12.14 11.18 10.78 -9.38%
  YoY % 9.14% -29.69% 139.38% -73.23% 8.59% 3.71% -
  Horiz. % 55.38% 50.74% 72.17% 30.15% 112.62% 103.71% 100.00%
DPS 0.02 0.00 0.00 0.00 6.07 4.00 3.50 -57.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 51.75% 14.29% -
  Horiz. % 0.57% 0.00% 0.00% 0.00% 173.43% 114.29% 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 71.22 65.50 57.44 59.76 89.86 52.81 54.27 4.63%
  YoY % 8.73% 14.03% -3.88% -33.50% 70.16% -2.69% -
  Horiz. % 131.23% 120.69% 105.84% 110.12% 165.58% 97.31% 100.00%
EPS 5.97 5.43 6.76 2.49 9.31 8.86 8.40 -5.53%
  YoY % 9.94% -19.67% 171.49% -73.25% 5.08% 5.48% -
  Horiz. % 71.07% 64.64% 80.48% 29.64% 110.83% 105.48% 100.00%
DPS 0.02 0.00 0.00 0.00 4.65 3.18 2.72 -55.89%
  YoY % 0.00% 0.00% 0.00% 0.00% 46.23% 16.91% -
  Horiz. % 0.74% 0.00% 0.00% 0.00% 170.96% 116.91% 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 1.95 2.12 2.45 2.36 1.78 2.70 2.67 -5.10%
  YoY % -8.02% -13.47% 3.81% 32.58% -34.07% 1.12% -
  Horiz. % 73.03% 79.40% 91.76% 88.39% 66.67% 101.12% 100.00%
P/EPS 23.28 25.62 20.81 56.65 17.21 16.10 17.25 5.12%
  YoY % -9.13% 23.11% -63.27% 229.17% 6.89% -6.67% -
  Horiz. % 134.96% 148.52% 120.64% 328.41% 99.77% 93.33% 100.00%
EY 4.30 3.90 4.80 1.77 5.81 6.21 5.80 -4.86%
  YoY % 10.26% -18.75% 171.19% -69.54% -6.44% 7.07% -
  Horiz. % 74.14% 67.24% 82.76% 30.52% 100.17% 107.07% 100.00%
DY 0.01 0.00 0.00 0.00 2.90 2.22 1.88 -58.20%
  YoY % 0.00% 0.00% 0.00% 0.00% 30.63% 18.09% -
  Horiz. % 0.53% 0.00% 0.00% 0.00% 154.26% 118.09% 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 1.88 2.12 2.31 2.44 1.74 2.60 2.69 -5.79%
  YoY % -11.32% -8.23% -5.33% 40.23% -33.08% -3.35% -
  Horiz. % 69.89% 78.81% 85.87% 90.71% 64.68% 96.65% 100.00%
P/EPS 22.44 25.62 19.66 58.50 16.80 15.48 17.34 4.39%
  YoY % -12.41% 30.32% -66.39% 248.21% 8.53% -10.73% -
  Horiz. % 129.41% 147.75% 113.38% 337.37% 96.89% 89.27% 100.00%
EY 4.46 3.90 5.09 1.71 5.95 6.46 5.77 -4.20%
  YoY % 14.36% -23.38% 197.66% -71.26% -7.89% 11.96% -
  Horiz. % 77.30% 67.59% 88.21% 29.64% 103.12% 111.96% 100.00%
DY 0.01 0.00 0.00 0.00 2.97 2.31 1.87 -58.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 28.57% 23.53% -
  Horiz. % 0.53% 0.00% 0.00% 0.00% 158.82% 123.53% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers