Highlights

[YNHPROP] YoY TTM Result on 2018-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -0.14%    YoY -     -19.65%
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 - 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 2.1910 1.7300 1.7800 1.7200 1.5101 1.5537 1.5724 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%
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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS