Highlights

[YNHPROP] YoY TTM Result on 2017-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     5.12%    YoY -     134.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 333,291 358,173 345,692 383,119 258,369 442,328 328,218 0.26%
  YoY % -6.95% 3.61% -9.77% 48.28% -41.59% 34.77% -
  Horiz. % 101.55% 109.13% 105.32% 116.73% 78.72% 134.77% 100.00%
PBT 48,292 29,558 50,032 56,675 15,157 54,882 68,905 -5.75%
  YoY % 63.38% -40.92% -11.72% 273.92% -72.38% -20.35% -
  Horiz. % 70.08% 42.90% 72.61% 82.25% 22.00% 79.65% 100.00%
Tax -10,396 -11,861 -17,608 -16,322 2,067 -20,543 -19,855 -10.21%
  YoY % 12.35% 32.64% -7.88% -889.65% 110.06% -3.47% -
  Horiz. % 52.36% 59.74% 88.68% 82.21% -10.41% 103.47% 100.00%
NP 37,896 17,697 32,424 40,353 17,224 34,339 49,050 -4.21%
  YoY % 114.14% -45.42% -19.65% 134.28% -49.84% -29.99% -
  Horiz. % 77.26% 36.08% 66.10% 82.27% 35.12% 70.01% 100.00%
NP to SH 37,896 17,697 32,424 40,353 17,224 34,339 49,050 -4.21%
  YoY % 114.14% -45.42% -19.65% 134.28% -49.84% -29.99% -
  Horiz. % 77.26% 36.08% 66.10% 82.27% 35.12% 70.01% 100.00%
Tax Rate 21.53 % 40.13 % 35.19 % 28.80 % -13.64 % 37.43 % 28.82 % -4.74%
  YoY % -46.35% 14.04% 22.19% 311.14% -136.44% 29.88% -
  Horiz. % 74.71% 139.24% 122.10% 99.93% -47.33% 129.88% 100.00%
Total Cost 295,395 340,476 313,268 342,766 241,145 407,989 279,168 0.95%
  YoY % -13.24% 8.69% -8.61% 42.14% -40.89% 46.14% -
  Horiz. % 105.81% 121.96% 112.21% 122.78% 86.38% 146.14% 100.00%
Net Worth 1,159,052 915,169 941,619 909,879 798,844 821,904 831,790 5.68%
  YoY % 26.65% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.34% 110.02% 113.20% 109.39% 96.04% 98.81% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 0 105 0 0 0 16,185 25,271 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -35.95% -
  Horiz. % 0.00% 0.42% 0.00% 0.00% 0.00% 64.05% 100.00%
Div Payout % - % 0.60 % - % - % - % 47.14 % 51.52 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.50% -
  Horiz. % 0.00% 1.16% 0.00% 0.00% 0.00% 91.50% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,159,052 915,169 941,619 909,879 798,844 821,904 831,790 5.68%
  YoY % 26.65% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.34% 110.02% 113.20% 109.39% 96.04% 98.81% 100.00%
NOSH 526,842 528,999 528,999 528,999 403,456 410,952 417,985 3.93%
  YoY % -0.41% 0.00% 0.00% 31.12% -1.82% -1.68% -
  Horiz. % 126.04% 126.56% 126.56% 126.56% 96.52% 98.32% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.37 % 4.94 % 9.38 % 10.53 % 6.67 % 7.76 % 14.94 % -4.45%
  YoY % 130.16% -47.33% -10.92% 57.87% -14.05% -48.06% -
  Horiz. % 76.10% 33.07% 62.78% 70.48% 44.65% 51.94% 100.00%
ROE 3.27 % 1.93 % 3.44 % 4.43 % 2.16 % 4.18 % 5.90 % -9.36%
  YoY % 69.43% -43.90% -22.35% 105.09% -48.33% -29.15% -
  Horiz. % 55.42% 32.71% 58.31% 75.08% 36.61% 70.85% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 63.26 67.71 65.35 72.42 64.04 107.63 78.52 -3.53%
  YoY % -6.57% 3.61% -9.76% 13.09% -40.50% 37.07% -
  Horiz. % 80.57% 86.23% 83.23% 92.23% 81.56% 137.07% 100.00%
EPS 7.19 3.35 6.13 7.63 4.27 8.36 11.73 -7.83%
  YoY % 114.63% -45.35% -19.66% 78.69% -48.92% -28.73% -
  Horiz. % 61.30% 28.56% 52.26% 65.05% 36.40% 71.27% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 4.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.33% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 2.2000 1.7300 1.7800 1.7200 1.9800 2.0000 1.9900 1.68%
  YoY % 27.17% -2.81% 3.49% -13.13% -1.00% 0.50% -
  Horiz. % 110.55% 86.93% 89.45% 86.43% 99.50% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 63.26 67.98 65.62 72.72 49.04 83.96 62.30 0.25%
  YoY % -6.94% 3.60% -9.76% 48.29% -41.59% 34.77% -
  Horiz. % 101.54% 109.12% 105.33% 116.73% 78.72% 134.77% 100.00%
EPS 7.19 3.36 6.15 7.66 3.27 6.52 9.31 -4.21%
  YoY % 113.99% -45.37% -19.71% 134.25% -49.85% -29.97% -
  Horiz. % 77.23% 36.09% 66.06% 82.28% 35.12% 70.03% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 3.07 4.80 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -36.04% -
  Horiz. % 0.00% 0.42% 0.00% 0.00% 0.00% 63.96% 100.00%
NAPS 2.2000 1.7371 1.7873 1.7270 1.5163 1.5601 1.5788 5.68%
  YoY % 26.65% -2.81% 3.49% 13.90% -2.81% -1.18% -
  Horiz. % 139.35% 110.03% 113.21% 109.39% 96.04% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.6800 1.1900 1.4200 1.5100 1.9400 1.9000 1.8500 -
P/RPS 4.24 1.76 2.17 2.08 3.03 1.77 2.36 10.25%
  YoY % 140.91% -18.89% 4.33% -31.35% 71.19% -25.00% -
  Horiz. % 179.66% 74.58% 91.95% 88.14% 128.39% 75.00% 100.00%
P/EPS 37.26 35.57 23.17 19.80 45.44 22.74 15.76 15.40%
  YoY % 4.75% 53.52% 17.02% -56.43% 99.82% 44.29% -
  Horiz. % 236.42% 225.70% 147.02% 125.63% 288.32% 144.29% 100.00%
EY 2.68 2.81 4.32 5.05 2.20 4.40 6.34 -13.36%
  YoY % -4.63% -34.95% -14.46% 129.55% -50.00% -30.60% -
  Horiz. % 42.27% 44.32% 68.14% 79.65% 34.70% 69.40% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 2.11 3.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -34.88% -
  Horiz. % 0.00% 0.62% 0.00% 0.00% 0.00% 65.12% 100.00%
P/NAPS 1.22 0.69 0.80 0.88 0.98 0.95 0.93 4.62%
  YoY % 76.81% -13.75% -9.09% -10.20% 3.16% 2.15% -
  Horiz. % 131.18% 74.19% 86.02% 94.62% 105.38% 102.15% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 28/05/19 31/05/18 23/05/17 27/05/16 26/05/15 22/05/14 -
Price 2.9500 1.9500 1.3700 1.5200 1.8800 1.9200 1.9500 -
P/RPS 4.66 2.88 2.10 2.10 2.94 1.78 2.48 11.07%
  YoY % 61.81% 37.14% 0.00% -28.57% 65.17% -28.23% -
  Horiz. % 187.90% 116.13% 84.68% 84.68% 118.55% 71.77% 100.00%
P/EPS 41.01 58.29 22.35 19.93 44.04 22.98 16.62 16.23%
  YoY % -29.64% 160.81% 12.14% -54.75% 91.64% 38.27% -
  Horiz. % 246.75% 350.72% 134.48% 119.92% 264.98% 138.27% 100.00%
EY 2.44 1.72 4.47 5.02 2.27 4.35 6.02 -13.96%
  YoY % 41.86% -61.52% -10.96% 121.15% -47.82% -27.74% -
  Horiz. % 40.53% 28.57% 74.25% 83.39% 37.71% 72.26% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 2.08 3.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.47% -
  Horiz. % 0.00% 0.32% 0.00% 0.00% 0.00% 67.53% 100.00%
P/NAPS 1.34 1.13 0.77 0.88 0.95 0.96 0.98 5.35%
  YoY % 18.58% 46.75% -12.50% -7.37% -1.04% -2.04% -
  Horiz. % 136.73% 115.31% 78.57% 89.80% 96.94% 97.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.320.00 
 KOTRA 2.700.00 
 UCREST 0.150.00 
 PUC 0.1550.00 
 WILLOW 0.4850.00 
 EAH-WE 0.010.00 
 IRIS 0.250.00 
 TOPGLOV-C79 0.490.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers