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
31/03/19 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers