[YNHPROP] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 47.59%
YoY- 104.59%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 349,327 362,723 333,728 369,722 306,495 390,505 303,086 2.39%
PBT 54,667 26,062 50,134 52,365 25,058 69,984 60,625 -1.70%
Tax -12,496 -10,454 -17,666 -14,363 -6,483 -23,270 -17,860 -5.77%
NP 42,171 15,608 32,468 38,002 18,575 46,714 42,765 -0.23%
-
NP to SH 42,171 15,608 32,468 38,002 18,575 46,714 42,765 -0.23%
-
Tax Rate 22.86% 40.11% 35.24% 27.43% 25.87% 33.25% 29.46% -
Total Cost 307,156 347,115 301,260 331,720 287,920 343,791 260,321 2.79%
-
Net Worth 1,163,799 909,879 929,848 903,581 799,268 811,923 858,375 5.20%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 10,519 -
Div Payout % - - - - - - 24.60% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,163,799 909,879 929,848 903,581 799,268 811,923 858,375 5.20%
NOSH 528,999 528,999 528,999 528,999 403,670 410,062 420,772 3.88%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.07% 4.30% 9.73% 10.28% 6.06% 11.96% 14.11% -
ROE 3.62% 1.72% 3.49% 4.21% 2.32% 5.75% 4.98% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 66.04 68.57 63.53 70.38 75.93 95.23 72.03 -1.43%
EPS 7.97 2.95 6.18 7.52 4.60 11.38 10.17 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.20 1.72 1.77 1.72 1.98 1.98 2.04 1.26%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 66.04 68.57 63.09 69.89 57.94 73.82 57.29 2.39%
EPS 7.97 2.95 6.14 7.18 3.51 8.83 8.08 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 2.20 1.72 1.7577 1.7081 1.5109 1.5348 1.6226 5.20%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.72 1.30 1.40 1.50 1.82 2.08 1.83 -
P/RPS 4.12 1.90 2.20 2.13 2.40 2.18 2.54 8.39%
P/EPS 34.12 44.06 22.65 20.74 39.55 18.26 18.01 11.23%
EY 2.93 2.27 4.41 4.82 2.53 5.48 5.55 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 1.24 0.76 0.79 0.87 0.92 1.05 0.90 5.48%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 26/02/18 28/02/17 29/02/16 27/02/15 25/02/14 -
Price 2.63 1.21 1.42 1.50 1.95 1.94 1.78 -
P/RPS 3.98 1.76 2.24 2.13 2.57 2.04 2.47 8.27%
P/EPS 32.99 41.01 22.98 20.74 42.38 17.03 17.51 11.12%
EY 3.03 2.44 4.35 4.82 2.36 5.87 5.71 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 1.20 0.70 0.80 0.87 0.98 0.98 0.87 5.50%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment