Highlights

[YNHPROP] QoQ TTM Result on 2014-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -6.28%    YoY -     7.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 316,111 347,316 442,328 444,379 475,372 387,531 328,218 -2.47%
  QoQ % -8.98% -21.48% -0.46% -6.52% 22.67% 18.07% -
  Horiz. % 96.31% 105.82% 134.77% 135.39% 144.83% 118.07% 100.00%
PBT 26,578 40,456 54,882 69,261 71,173 68,277 68,905 -46.98%
  QoQ % -34.30% -26.29% -20.76% -2.69% 4.24% -0.91% -
  Horiz. % 38.57% 58.71% 79.65% 100.52% 103.29% 99.09% 100.00%
Tax -13,385 -16,755 -20,543 -23,088 -21,908 -20,420 -19,855 -23.10%
  QoQ % 20.11% 18.44% 11.02% -5.39% -7.29% -2.85% -
  Horiz. % 67.41% 84.39% 103.47% 116.28% 110.34% 102.85% 100.00%
NP 13,193 23,701 34,339 46,173 49,265 47,857 49,050 -58.30%
  QoQ % -44.34% -30.98% -25.63% -6.28% 2.94% -2.43% -
  Horiz. % 26.90% 48.32% 70.01% 94.13% 100.44% 97.57% 100.00%
NP to SH 13,193 23,701 34,339 46,173 49,265 47,857 49,050 -58.30%
  QoQ % -44.34% -30.98% -25.63% -6.28% 2.94% -2.43% -
  Horiz. % 26.90% 48.32% 70.01% 94.13% 100.44% 97.57% 100.00%
Tax Rate 50.36 % 41.42 % 37.43 % 33.33 % 30.78 % 29.91 % 28.82 % 45.03%
  QoQ % 21.58% 10.66% 12.30% 8.28% 2.91% 3.78% -
  Horiz. % 174.74% 143.72% 129.88% 115.65% 106.80% 103.78% 100.00%
Total Cost 302,918 323,615 407,989 398,206 426,107 339,674 279,168 5.59%
  QoQ % -6.40% -20.68% 2.46% -6.55% 25.45% 21.67% -
  Horiz. % 108.51% 115.92% 146.14% 142.64% 152.63% 121.67% 100.00%
Net Worth 796,183 791,699 821,904 815,199 803,438 790,896 831,790 -2.87%
  QoQ % 0.57% -3.67% 0.82% 1.46% 1.59% -4.92% -
  Horiz. % 95.72% 95.18% 98.81% 98.01% 96.59% 95.08% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 0 8,115 16,185 16,185 24,618 22,789 25,271 -
  QoQ % 0.00% -49.86% 0.00% -34.25% 8.03% -9.82% -
  Horiz. % 0.00% 32.11% 64.05% 64.05% 97.42% 90.18% 100.00%
Div Payout % - % 34.24 % 47.14 % 35.05 % 49.97 % 47.62 % 51.52 % -
  QoQ % 0.00% -27.37% 34.49% -29.86% 4.93% -7.57% -
  Horiz. % 0.00% 66.46% 91.50% 68.03% 96.99% 92.43% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 796,183 791,699 821,904 815,199 803,438 790,896 831,790 -2.87%
  QoQ % 0.57% -3.67% 0.82% 1.46% 1.59% -4.92% -
  Horiz. % 95.72% 95.18% 98.81% 98.01% 96.59% 95.08% 100.00%
NOSH 406,216 405,999 410,952 411,717 405,777 403,518 417,985 -1.88%
  QoQ % 0.05% -1.21% -0.19% 1.46% 0.56% -3.46% -
  Horiz. % 97.18% 97.13% 98.32% 98.50% 97.08% 96.54% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.17 % 6.82 % 7.76 % 10.39 % 10.36 % 12.35 % 14.94 % -57.26%
  QoQ % -38.86% -12.11% -25.31% 0.29% -16.11% -17.34% -
  Horiz. % 27.91% 45.65% 51.94% 69.54% 69.34% 82.66% 100.00%
ROE 1.66 % 2.99 % 4.18 % 5.66 % 6.13 % 6.05 % 5.90 % -57.03%
  QoQ % -44.48% -28.47% -26.15% -7.67% 1.32% 2.54% -
  Horiz. % 28.14% 50.68% 70.85% 95.93% 103.90% 102.54% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 77.82 85.55 107.63 107.93 117.15 96.04 78.52 -0.59%
  QoQ % -9.04% -20.51% -0.28% -7.87% 21.98% 22.31% -
  Horiz. % 99.11% 108.95% 137.07% 137.46% 149.20% 122.31% 100.00%
EPS 3.25 5.84 8.36 11.21 12.14 11.86 11.73 -57.47%
  QoQ % -44.35% -30.14% -25.42% -7.66% 2.36% 1.11% -
  Horiz. % 27.71% 49.79% 71.27% 95.57% 103.50% 101.11% 100.00%
DPS 0.00 2.00 4.00 4.00 6.07 5.65 6.00 -
  QoQ % 0.00% -50.00% 0.00% -34.10% 7.43% -5.83% -
  Horiz. % 0.00% 33.33% 66.67% 66.67% 101.17% 94.17% 100.00%
NAPS 1.9600 1.9500 2.0000 1.9800 1.9800 1.9600 1.9900 -1.01%
  QoQ % 0.51% -2.50% 1.01% 0.00% 1.02% -1.51% -
  Horiz. % 98.49% 97.99% 100.50% 99.50% 99.50% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 59.76 65.66 83.62 84.00 89.86 73.26 62.05 -2.47%
  QoQ % -8.99% -21.48% -0.45% -6.52% 22.66% 18.07% -
  Horiz. % 96.31% 105.82% 134.76% 135.37% 144.82% 118.07% 100.00%
EPS 2.49 4.48 6.49 8.73 9.31 9.05 9.27 -58.34%
  QoQ % -44.42% -30.97% -25.66% -6.23% 2.87% -2.37% -
  Horiz. % 26.86% 48.33% 70.01% 94.17% 100.43% 97.63% 100.00%
DPS 0.00 1.53 3.06 3.06 4.65 4.31 4.78 -
  QoQ % 0.00% -50.00% 0.00% -34.19% 7.89% -9.83% -
  Horiz. % 0.00% 32.01% 64.02% 64.02% 97.28% 90.17% 100.00%
NAPS 1.5051 1.4966 1.5537 1.5410 1.5188 1.4951 1.5724 -2.87%
  QoQ % 0.57% -3.68% 0.82% 1.46% 1.59% -4.92% -
  Horiz. % 95.72% 95.18% 98.81% 98.00% 96.59% 95.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.8400 1.9000 1.9000 2.0800 2.0900 1.9500 1.8500 -
P/RPS 2.36 2.22 1.77 1.93 1.78 2.03 2.36 -
  QoQ % 6.31% 25.42% -8.29% 8.43% -12.32% -13.98% -
  Horiz. % 100.00% 94.07% 75.00% 81.78% 75.42% 86.02% 100.00%
P/EPS 56.65 32.55 22.74 18.55 17.21 16.44 15.76 134.47%
  QoQ % 74.04% 43.14% 22.59% 7.79% 4.68% 4.31% -
  Horiz. % 359.45% 206.54% 144.29% 117.70% 109.20% 104.31% 100.00%
EY 1.77 3.07 4.40 5.39 5.81 6.08 6.34 -57.25%
  QoQ % -42.35% -30.23% -18.37% -7.23% -4.44% -4.10% -
  Horiz. % 27.92% 48.42% 69.40% 85.02% 91.64% 95.90% 100.00%
DY 0.00 1.05 2.11 1.92 2.90 2.90 3.24 -
  QoQ % 0.00% -50.24% 9.90% -33.79% 0.00% -10.49% -
  Horiz. % 0.00% 32.41% 65.12% 59.26% 89.51% 89.51% 100.00%
P/NAPS 0.94 0.97 0.95 1.05 1.06 0.99 0.93 0.71%
  QoQ % -3.09% 2.11% -9.52% -0.94% 7.07% 6.45% -
  Horiz. % 101.08% 104.30% 102.15% 112.90% 113.98% 106.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 -
Price 1.9000 1.6900 1.9200 1.9400 2.0400 2.0800 1.9500 -
P/RPS 2.44 1.98 1.78 1.80 1.74 2.17 2.48 -1.08%
  QoQ % 23.23% 11.24% -1.11% 3.45% -19.82% -12.50% -
  Horiz. % 98.39% 79.84% 71.77% 72.58% 70.16% 87.50% 100.00%
P/EPS 58.50 28.95 22.98 17.30 16.80 17.54 16.62 131.22%
  QoQ % 102.07% 25.98% 32.83% 2.98% -4.22% 5.54% -
  Horiz. % 351.99% 174.19% 138.27% 104.09% 101.08% 105.54% 100.00%
EY 1.71 3.45 4.35 5.78 5.95 5.70 6.02 -56.76%
  QoQ % -50.43% -20.69% -24.74% -2.86% 4.39% -5.32% -
  Horiz. % 28.41% 57.31% 72.26% 96.01% 98.84% 94.68% 100.00%
DY 0.00 1.18 2.08 2.06 2.97 2.72 3.08 -
  QoQ % 0.00% -43.27% 0.97% -30.64% 9.19% -11.69% -
  Horiz. % 0.00% 38.31% 67.53% 66.88% 96.43% 88.31% 100.00%
P/NAPS 0.97 0.87 0.96 0.98 1.03 1.06 0.98 -0.68%
  QoQ % 11.49% -9.37% -2.04% -4.85% -2.83% 8.16% -
  Horiz. % 98.98% 88.78% 97.96% 100.00% 105.10% 108.16% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS