[YNHPROP] YoY TTM 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- 7.33%
YoY- 100.62%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 341,499 362,723 333,728 360,246 317,089 444,379 303,623 1.97%
PBT 54,667 26,062 50,134 53,570 20,727 69,261 60,180 -1.58%
Tax -12,495 -10,454 -17,666 -15,183 -1,593 -23,088 -17,135 -5.12%
NP 42,172 15,608 32,468 38,387 19,134 46,173 43,045 -0.34%
-
NP to SH 42,172 15,608 32,468 38,387 19,134 46,173 43,045 -0.34%
-
Tax Rate 22.86% 40.11% 35.24% 28.34% 7.69% 33.33% 28.47% -
Total Cost 299,327 347,115 301,260 321,859 297,955 398,206 260,578 2.33%
-
Net Worth 1,163,799 909,879 929,848 903,581 796,532 815,199 860,159 5.16%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 105 - - - 16,185 25,271 -
Div Payout % - 0.68% - - - 35.05% 58.71% -
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 1,163,799 909,879 929,848 903,581 796,532 815,199 860,159 5.16%
NOSH 528,999 528,999 528,999 528,999 402,289 411,717 421,647 3.85%
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 12.35% 4.30% 9.73% 10.66% 6.03% 10.39% 14.18% -
ROE 3.62% 1.72% 3.49% 4.25% 2.40% 5.66% 5.00% -
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 64.56 68.57 63.53 68.57 78.82 107.93 72.01 -1.80%
EPS 7.97 2.95 6.18 7.31 4.76 11.21 10.21 -4.04%
DPS 0.00 0.02 0.00 0.00 0.00 4.00 6.00 -
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 64.56 68.57 63.09 68.10 59.94 84.00 57.40 1.97%
EPS 7.97 2.95 6.14 7.26 3.62 8.73 8.14 -0.35%
DPS 0.00 0.02 0.00 0.00 0.00 3.06 4.78 -
NAPS 2.20 1.72 1.7577 1.7081 1.5057 1.541 1.626 5.16%
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 4.21 1.90 2.20 2.19 2.31 1.93 2.54 8.78%
P/EPS 34.12 44.06 22.65 20.53 38.27 18.55 17.93 11.31%
EY 2.93 2.27 4.41 4.87 2.61 5.39 5.58 -10.17%
DY 0.00 0.02 0.00 0.00 0.00 1.92 3.28 -
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 4.07 1.76 2.24 2.19 2.47 1.80 2.47 8.67%
P/EPS 32.99 41.01 22.98 20.53 41.00 17.30 17.44 11.20%
EY 3.03 2.44 4.35 4.87 2.44 5.78 5.74 -10.09%
DY 0.00 0.02 0.00 0.00 0.00 2.06 3.37 -
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