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 1,163,799 915,169 941,619 909,879 798,844 821,904 831,790 5.75%
  YoY % 27.17% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.91% 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 1,163,799 915,169 941,619 909,879 798,844 821,904 831,790 5.75%
  YoY % 27.17% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.91% 110.02% 113.20% 109.39% 96.04% 98.81% 100.00%
NOSH 528,999 528,999 528,999 528,999 403,456 410,952 417,985 4.00%
  YoY % 0.00% 0.00% 0.00% 31.12% -1.82% -1.68% -
  Horiz. % 126.56% 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 3.26 % 1.93 % 3.44 % 4.43 % 2.16 % 4.18 % 5.90 % -9.41%
  YoY % 68.91% -43.90% -22.35% 105.09% -48.33% -29.15% -
  Horiz. % 55.25% 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 63.00 67.71 65.35 72.42 64.04 107.63 78.52 -3.60%
  YoY % -6.96% 3.61% -9.76% 13.09% -40.50% 37.07% -
  Horiz. % 80.23% 86.23% 83.23% 92.23% 81.56% 137.07% 100.00%
EPS 7.16 3.35 6.13 7.63 4.27 8.36 11.73 -7.89%
  YoY % 113.73% -45.35% -19.66% 78.69% -48.92% -28.73% -
  Horiz. % 61.04% 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 - 528,999
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 63.00 67.71 65.35 72.42 48.84 83.62 62.05 0.25%
  YoY % -6.96% 3.61% -9.76% 48.28% -41.59% 34.76% -
  Horiz. % 101.53% 109.12% 105.32% 116.71% 78.71% 134.76% 100.00%
EPS 7.16 3.35 6.13 7.63 3.26 6.49 9.27 -4.21%
  YoY % 113.73% -45.35% -19.66% 134.05% -49.77% -29.99% -
  Horiz. % 77.24% 36.14% 66.13% 82.31% 35.17% 70.01% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 3.06 4.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -35.98% -
  Horiz. % 0.00% 0.42% 0.00% 0.00% 0.00% 64.02% 100.00%
NAPS 2.2000 1.7300 1.7800 1.7200 1.5101 1.5537 1.5724 5.75%
  YoY % 27.17% -2.81% 3.49% 13.90% -2.81% -1.19% -
  Horiz. % 139.91% 110.02% 113.20% 109.39% 96.04% 98.81% 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 4.25 1.76 2.17 2.08 3.03 1.77 2.36 10.29%
  YoY % 141.48% -18.89% 4.33% -31.35% 71.19% -25.00% -
  Horiz. % 180.08% 74.58% 91.95% 88.14% 128.39% 75.00% 100.00%
P/EPS 37.41 35.57 23.17 19.80 45.44 22.74 15.76 15.48%
  YoY % 5.17% 53.52% 17.02% -56.43% 99.82% 44.29% -
  Horiz. % 237.37% 225.70% 147.02% 125.63% 288.32% 144.29% 100.00%
EY 2.67 2.81 4.32 5.05 2.20 4.40 6.34 -13.41%
  YoY % -4.98% -34.95% -14.46% 129.55% -50.00% -30.60% -
  Horiz. % 42.11% 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 4.68 2.88 2.10 2.10 2.94 1.78 2.48 11.15%
  YoY % 62.50% 37.14% 0.00% -28.57% 65.17% -28.23% -
  Horiz. % 188.71% 116.13% 84.68% 84.68% 118.55% 71.77% 100.00%
P/EPS 41.18 58.29 22.35 19.93 44.04 22.98 16.62 16.31%
  YoY % -29.35% 160.81% 12.14% -54.75% 91.64% 38.27% -
  Horiz. % 247.77% 350.72% 134.48% 119.92% 264.98% 138.27% 100.00%
EY 2.43 1.72 4.47 5.02 2.27 4.35 6.02 -14.02%
  YoY % 41.28% -61.52% -10.96% 121.15% -47.82% -27.74% -
  Horiz. % 40.37% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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