Highlights

[YNHPROP] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -6.72%    YoY -     17.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 310,592 328,936 346,546 517,572 288,572 291,488 210,688 6.68%
  YoY % -5.58% -5.08% -33.04% 79.36% -1.00% 38.35% -
  Horiz. % 147.42% 156.12% 164.48% 245.66% 136.97% 138.35% 100.00%
PBT 33,572 47,316 24,441 81,353 66,694 65,006 80,797 -13.61%
  YoY % -29.05% 93.59% -69.96% 21.98% 2.60% -19.54% -
  Horiz. % 41.55% 58.56% 30.25% 100.69% 82.55% 80.46% 100.00%
Tax -12,141 -12,984 -12,285 -25,224 -18,858 -13,514 -27,170 -12.55%
  YoY % 6.49% -5.69% 51.30% -33.75% -39.54% 50.26% -
  Horiz. % 44.69% 47.79% 45.22% 92.84% 69.41% 49.74% 100.00%
NP 21,430 34,332 12,156 56,129 47,836 51,492 53,626 -14.16%
  YoY % -37.58% 182.43% -78.34% 17.34% -7.10% -3.98% -
  Horiz. % 39.96% 64.02% 22.67% 104.67% 89.20% 96.02% 100.00%
NP to SH 21,430 34,332 12,156 56,129 47,836 51,492 53,626 -14.16%
  YoY % -37.58% 182.43% -78.34% 17.34% -7.10% -3.98% -
  Horiz. % 39.96% 64.02% 22.67% 104.67% 89.20% 96.02% 100.00%
Tax Rate 36.17 % 27.44 % 50.26 % 31.01 % 28.28 % 20.79 % 33.63 % 1.22%
  YoY % 31.81% -45.40% 62.08% 9.65% 36.03% -38.18% -
  Horiz. % 107.55% 81.59% 149.45% 92.21% 84.09% 61.82% 100.00%
Total Cost 289,161 294,604 334,390 461,442 240,736 239,996 157,061 10.70%
  YoY % -1.85% -11.90% -27.53% 91.68% 0.31% 52.80% -
  Horiz. % 184.11% 187.57% 212.90% 293.80% 153.28% 152.80% 100.00%
Net Worth 914,088 776,562 797,737 810,029 848,612 818,443 783,188 2.61%
  YoY % 17.71% -2.65% -1.52% -4.55% 3.69% 4.50% -
  Horiz. % 116.71% 99.15% 101.86% 103.43% 108.35% 104.50% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 10,909 22,405 19,192 8,321 -
  YoY % 0.00% 0.00% 0.00% -51.31% 16.74% 130.65% -
  Horiz. % 0.00% 0.00% 0.00% 131.10% 269.25% 230.65% 100.00%
Div Payout % - % - % - % 19.44 % 46.84 % 37.27 % 15.52 % -
  YoY % 0.00% 0.00% 0.00% -58.50% 25.68% 140.14% -
  Horiz. % 0.00% 0.00% 0.00% 125.26% 301.80% 240.14% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 914,088 776,562 797,737 810,029 848,612 818,443 783,188 2.61%
  YoY % 17.71% -2.65% -1.52% -4.55% 3.69% 4.50% -
  Horiz. % 116.71% 99.15% 101.86% 103.43% 108.35% 104.50% 100.00%
NOSH 525,338 459,504 407,008 409,105 420,105 411,277 407,910 4.30%
  YoY % 14.33% 12.90% -0.51% -2.62% 2.15% 0.83% -
  Horiz. % 128.79% 112.65% 99.78% 100.29% 102.99% 100.83% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.90 % 10.44 % 3.51 % 10.84 % 16.58 % 17.67 % 25.45 % -19.53%
  YoY % -33.91% 197.44% -67.62% -34.62% -6.17% -30.57% -
  Horiz. % 27.11% 41.02% 13.79% 42.59% 65.15% 69.43% 100.00%
ROE 2.34 % 4.42 % 1.52 % 6.93 % 5.64 % 6.29 % 6.85 % -16.38%
  YoY % -47.06% 190.79% -78.07% 22.87% -10.33% -8.18% -
  Horiz. % 34.16% 64.53% 22.19% 101.17% 82.34% 91.82% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 59.12 71.58 85.14 126.51 68.69 70.87 51.65 2.27%
  YoY % -17.41% -15.93% -32.70% 84.18% -3.08% 37.21% -
  Horiz. % 114.46% 138.59% 164.84% 244.94% 132.99% 137.21% 100.00%
EPS 4.08 8.09 2.99 13.72 11.39 12.52 13.15 -17.71%
  YoY % -49.57% 170.57% -78.21% 20.46% -9.03% -4.79% -
  Horiz. % 31.03% 61.52% 22.74% 104.33% 86.62% 95.21% 100.00%
DPS 0.00 0.00 0.00 2.67 5.33 4.67 2.04 -
  YoY % 0.00% 0.00% 0.00% -49.91% 14.13% 128.92% -
  Horiz. % 0.00% 0.00% 0.00% 130.88% 261.27% 228.92% 100.00%
NAPS 1.7400 1.6900 1.9600 1.9800 2.0200 1.9900 1.9200 -1.63%
  YoY % 2.96% -13.78% -1.01% -1.98% 1.51% 3.65% -
  Horiz. % 90.62% 88.02% 102.08% 103.12% 105.21% 103.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 58.71 62.18 65.51 97.84 54.55 55.10 39.83 6.67%
  YoY % -5.58% -5.08% -33.04% 79.36% -1.00% 38.34% -
  Horiz. % 147.40% 156.11% 164.47% 245.64% 136.96% 138.34% 100.00%
EPS 4.05 6.49 2.30 10.61 9.04 9.73 10.14 -14.17%
  YoY % -37.60% 182.17% -78.32% 17.37% -7.09% -4.04% -
  Horiz. % 39.94% 64.00% 22.68% 104.64% 89.15% 95.96% 100.00%
DPS 0.00 0.00 0.00 2.06 4.24 3.63 1.57 -
  YoY % 0.00% 0.00% 0.00% -51.42% 16.80% 131.21% -
  Horiz. % 0.00% 0.00% 0.00% 131.21% 270.06% 231.21% 100.00%
NAPS 1.7280 1.4680 1.5080 1.5312 1.6042 1.5472 1.4805 2.61%
  YoY % 17.71% -2.65% -1.52% -4.55% 3.68% 4.51% -
  Horiz. % 116.72% 99.16% 101.86% 103.42% 108.36% 104.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.4000 1.6200 1.8400 2.0900 1.8000 1.8600 1.6900 -
P/RPS 2.37 2.26 2.16 1.65 2.62 2.62 3.27 -5.22%
  YoY % 4.87% 4.63% 30.91% -37.02% 0.00% -19.88% -
  Horiz. % 72.48% 69.11% 66.06% 50.46% 80.12% 80.12% 100.00%
P/EPS 34.32 21.68 61.61 15.23 15.81 14.86 12.85 17.77%
  YoY % 58.30% -64.81% 304.53% -3.67% 6.39% 15.64% -
  Horiz. % 267.08% 168.72% 479.46% 118.52% 123.04% 115.64% 100.00%
EY 2.91 4.61 1.62 6.56 6.33 6.73 7.78 -15.10%
  YoY % -36.88% 184.57% -75.30% 3.63% -5.94% -13.50% -
  Horiz. % 37.40% 59.25% 20.82% 84.32% 81.36% 86.50% 100.00%
DY 0.00 0.00 0.00 1.28 2.96 2.51 1.21 -
  YoY % 0.00% 0.00% 0.00% -56.76% 17.93% 107.44% -
  Horiz. % 0.00% 0.00% 0.00% 105.79% 244.63% 207.44% 100.00%
P/NAPS 0.80 0.96 0.94 1.06 0.89 0.93 0.88 -1.57%
  YoY % -16.67% 2.13% -11.32% 19.10% -4.30% 5.68% -
  Horiz. % 90.91% 109.09% 106.82% 120.45% 101.14% 105.68% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 29/11/16 30/11/15 28/11/14 28/11/13 28/11/12 25/11/11 -
Price 1.4000 1.5300 1.9000 2.0400 1.7300 1.8700 1.7900 -
P/RPS 2.37 2.14 2.23 1.61 2.52 2.64 3.47 -6.15%
  YoY % 10.75% -4.04% 38.51% -36.11% -4.55% -23.92% -
  Horiz. % 68.30% 61.67% 64.27% 46.40% 72.62% 76.08% 100.00%
P/EPS 34.32 20.48 63.62 14.87 15.19 14.94 13.62 16.64%
  YoY % 67.58% -67.81% 327.84% -2.11% 1.67% 9.69% -
  Horiz. % 251.98% 150.37% 467.11% 109.18% 111.53% 109.69% 100.00%
EY 2.91 4.88 1.57 6.73 6.58 6.70 7.34 -14.28%
  YoY % -40.37% 210.83% -76.67% 2.28% -1.79% -8.72% -
  Horiz. % 39.65% 66.49% 21.39% 91.69% 89.65% 91.28% 100.00%
DY 0.00 0.00 0.00 1.31 3.08 2.50 1.14 -
  YoY % 0.00% 0.00% 0.00% -57.47% 23.20% 119.30% -
  Horiz. % 0.00% 0.00% 0.00% 114.91% 270.18% 219.30% 100.00%
P/NAPS 0.80 0.91 0.97 1.03 0.86 0.94 0.93 -2.48%
  YoY % -12.09% -6.19% -5.83% 19.77% -8.51% 1.08% -
  Horiz. % 86.02% 97.85% 104.30% 110.75% 92.47% 101.08% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers