Highlights

[YNHPROP] YoY TTM 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 -     -9.98%    YoY -     -49.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 358,173 345,692 383,119 258,369 442,328 328,218 309,169 2.48%
  YoY % 3.61% -9.77% 48.28% -41.59% 34.77% 6.16% -
  Horiz. % 115.85% 111.81% 123.92% 83.57% 143.07% 106.16% 100.00%
PBT 29,558 50,032 56,675 15,157 54,882 68,905 66,444 -12.62%
  YoY % -40.92% -11.72% 273.92% -72.38% -20.35% 3.70% -
  Horiz. % 44.49% 75.30% 85.30% 22.81% 82.60% 103.70% 100.00%
Tax -11,861 -17,608 -16,322 2,067 -20,543 -19,855 -14,257 -3.02%
  YoY % 32.64% -7.88% -889.65% 110.06% -3.47% -39.26% -
  Horiz. % 83.19% 123.50% 114.48% -14.50% 144.09% 139.26% 100.00%
NP 17,697 32,424 40,353 17,224 34,339 49,050 52,187 -16.49%
  YoY % -45.42% -19.65% 134.28% -49.84% -29.99% -6.01% -
  Horiz. % 33.91% 62.13% 77.32% 33.00% 65.80% 93.99% 100.00%
NP to SH 17,697 32,424 40,353 17,224 34,339 49,050 52,187 -16.49%
  YoY % -45.42% -19.65% 134.28% -49.84% -29.99% -6.01% -
  Horiz. % 33.91% 62.13% 77.32% 33.00% 65.80% 93.99% 100.00%
Tax Rate 40.13 % 35.19 % 28.80 % -13.64 % 37.43 % 28.82 % 21.46 % 10.99%
  YoY % 14.04% 22.19% 311.14% -136.44% 29.88% 34.30% -
  Horiz. % 187.00% 163.98% 134.20% -63.56% 174.42% 134.30% 100.00%
Total Cost 340,476 313,268 342,766 241,145 407,989 279,168 256,982 4.80%
  YoY % 8.69% -8.61% 42.14% -40.89% 46.14% 8.63% -
  Horiz. % 132.49% 121.90% 133.38% 93.84% 158.76% 108.63% 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 105 0 0 0 16,185 25,271 14,406 -55.90%
  YoY % 0.00% 0.00% 0.00% 0.00% -35.95% 75.42% -
  Horiz. % 0.73% 0.00% 0.00% 0.00% 112.35% 175.42% 100.00%
Div Payout % 0.60 % - % - % - % 47.14 % 51.52 % 27.61 % -47.16%
  YoY % 0.00% 0.00% 0.00% 0.00% -8.50% 86.60% -
  Horiz. % 2.17% 0.00% 0.00% 0.00% 170.74% 186.60% 100.00%
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 4.94 % 9.38 % 10.53 % 6.67 % 7.76 % 14.94 % 16.88 % -18.51%
  YoY % -47.33% -10.92% 57.87% -14.05% -48.06% -11.49% -
  Horiz. % 29.27% 55.57% 62.38% 39.51% 45.97% 88.51% 100.00%
ROE 1.93 % 3.44 % 4.43 % 2.16 % 4.18 % 5.90 % 6.24 % -17.76%
  YoY % -43.90% -22.35% 105.09% -48.33% -29.15% -5.45% -
  Horiz. % 30.93% 55.13% 70.99% 34.62% 66.99% 94.55% 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 67.71 65.35 72.42 64.04 107.63 78.52 74.72 -1.63%
  YoY % 3.61% -9.76% 13.09% -40.50% 37.07% 5.09% -
  Horiz. % 90.62% 87.46% 96.92% 85.71% 144.04% 105.09% 100.00%
EPS 3.35 6.13 7.63 4.27 8.36 11.73 12.61 -19.81%
  YoY % -45.35% -19.66% 78.69% -48.92% -28.73% -6.98% -
  Horiz. % 26.57% 48.61% 60.51% 33.86% 66.30% 93.02% 100.00%
DPS 0.02 0.00 0.00 0.00 4.00 6.00 3.50 -57.70%
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 71.43% -
  Horiz. % 0.57% 0.00% 0.00% 0.00% 114.29% 171.43% 100.00%
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 67.71 65.35 72.42 48.84 83.62 62.05 58.44 2.48%
  YoY % 3.61% -9.76% 48.28% -41.59% 34.76% 6.18% -
  Horiz. % 115.86% 111.82% 123.92% 83.57% 143.09% 106.18% 100.00%
EPS 3.35 6.13 7.63 3.26 6.49 9.27 9.87 -16.47%
  YoY % -45.35% -19.66% 134.05% -49.77% -29.99% -6.08% -
  Horiz. % 33.94% 62.11% 77.30% 33.03% 65.75% 93.92% 100.00%
DPS 0.02 0.00 0.00 0.00 3.06 4.78 2.72 -55.89%
  YoY % 0.00% 0.00% 0.00% 0.00% -35.98% 75.74% -
  Horiz. % 0.74% 0.00% 0.00% 0.00% 112.50% 175.74% 100.00%
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 1.76 2.17 2.08 3.03 1.77 2.36 2.54 -5.93%
  YoY % -18.89% 4.33% -31.35% 71.19% -25.00% -7.09% -
  Horiz. % 69.29% 85.43% 81.89% 119.29% 69.69% 92.91% 100.00%
P/EPS 35.57 23.17 19.80 45.44 22.74 15.76 15.07 15.38%
  YoY % 53.52% 17.02% -56.43% 99.82% 44.29% 4.58% -
  Horiz. % 236.03% 153.75% 131.39% 301.53% 150.90% 104.58% 100.00%
EY 2.81 4.32 5.05 2.20 4.40 6.34 6.64 -13.35%
  YoY % -34.95% -14.46% 129.55% -50.00% -30.60% -4.52% -
  Horiz. % 42.32% 65.06% 76.05% 33.13% 66.27% 95.48% 100.00%
DY 0.02 0.00 0.00 0.00 2.11 3.24 1.84 -52.92%
  YoY % 0.00% 0.00% 0.00% 0.00% -34.88% 76.09% -
  Horiz. % 1.09% 0.00% 0.00% 0.00% 114.67% 176.09% 100.00%
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 2.88 2.10 2.10 2.94 1.78 2.48 2.86 0.12%
  YoY % 37.14% 0.00% -28.57% 65.17% -28.23% -13.29% -
  Horiz. % 100.70% 73.43% 73.43% 102.80% 62.24% 86.71% 100.00%
P/EPS 58.29 22.35 19.93 44.04 22.98 16.62 16.97 22.82%
  YoY % 160.81% 12.14% -54.75% 91.64% 38.27% -2.06% -
  Horiz. % 343.49% 131.70% 117.44% 259.52% 135.42% 97.94% 100.00%
EY 1.72 4.47 5.02 2.27 4.35 6.02 5.89 -18.54%
  YoY % -61.52% -10.96% 121.15% -47.82% -27.74% 2.21% -
  Horiz. % 29.20% 75.89% 85.23% 38.54% 73.85% 102.21% 100.00%
DY 0.01 0.00 0.00 0.00 2.08 3.08 1.64 -57.24%
  YoY % 0.00% 0.00% 0.00% 0.00% -32.47% 87.80% -
  Horiz. % 0.61% 0.00% 0.00% 0.00% 126.83% 187.80% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS