Highlights

[YNHPROP] YoY Annualized Quarter 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 -     -16.77%    YoY -     9.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 333,728 369,722 306,495 390,505 303,086 269,244 214,086 7.67%
  YoY % -9.74% 20.63% -21.51% 28.84% 12.57% 25.76% -
  Horiz. % 155.89% 172.70% 143.16% 182.41% 141.57% 125.76% 100.00%
PBT 50,134 52,365 25,058 69,984 60,625 63,876 65,224 -4.29%
  YoY % -4.26% 108.98% -64.19% 15.44% -5.09% -2.07% -
  Horiz. % 76.86% 80.28% 38.42% 107.30% 92.95% 97.93% 100.00%
Tax -17,666 -14,363 -6,483 -23,270 -17,860 -15,447 -20,936 -2.79%
  YoY % -23.00% -121.55% 72.14% -30.29% -15.62% 26.22% -
  Horiz. % 84.38% 68.60% 30.97% 111.15% 85.31% 73.78% 100.00%
NP 32,468 38,002 18,575 46,714 42,765 48,429 44,288 -5.04%
  YoY % -14.56% 104.59% -60.24% 9.23% -11.70% 9.35% -
  Horiz. % 73.31% 85.81% 41.94% 105.48% 96.56% 109.35% 100.00%
NP to SH 32,468 38,002 18,575 46,714 42,765 48,429 44,288 -5.04%
  YoY % -14.56% 104.59% -60.24% 9.23% -11.70% 9.35% -
  Horiz. % 73.31% 85.81% 41.94% 105.48% 96.56% 109.35% 100.00%
Tax Rate 35.24 % 27.43 % 25.87 % 33.25 % 29.46 % 24.18 % 32.10 % 1.57%
  YoY % 28.47% 6.03% -22.20% 12.86% 21.84% -24.67% -
  Horiz. % 109.78% 85.45% 80.59% 103.58% 91.78% 75.33% 100.00%
Total Cost 301,260 331,720 287,920 343,791 260,321 220,815 169,798 10.02%
  YoY % -9.18% 15.21% -16.25% 32.06% 17.89% 30.05% -
  Horiz. % 177.42% 195.36% 169.57% 202.47% 153.31% 130.05% 100.00%
Net Worth 929,848 903,581 799,268 811,923 858,375 827,185 787,929 2.80%
  YoY % 2.91% 13.05% -1.56% -5.41% 3.77% 4.98% -
  Horiz. % 118.01% 114.68% 101.44% 103.05% 108.94% 104.98% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 10,519 14,403 18,371 -
  YoY % 0.00% 0.00% 0.00% 0.00% -26.97% -21.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 57.26% 78.40% 100.00%
Div Payout % - % - % - % - % 24.60 % 29.74 % 41.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.28% -28.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.31% 71.70% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 929,848 903,581 799,268 811,923 858,375 827,185 787,929 2.80%
  YoY % 2.91% 13.05% -1.56% -5.41% 3.77% 4.98% -
  Horiz. % 118.01% 114.68% 101.44% 103.05% 108.94% 104.98% 100.00%
NOSH 525,338 525,338 403,670 410,062 420,772 411,535 408,253 4.29%
  YoY % 0.00% 30.14% -1.56% -2.55% 2.24% 0.80% -
  Horiz. % 128.68% 128.68% 98.88% 100.44% 103.07% 100.80% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.73 % 10.28 % 6.06 % 11.96 % 14.11 % 17.99 % 20.69 % -11.81%
  YoY % -5.35% 69.64% -49.33% -15.24% -21.57% -13.05% -
  Horiz. % 47.03% 49.69% 29.29% 57.81% 68.20% 86.95% 100.00%
ROE 3.49 % 4.21 % 2.32 % 5.75 % 4.98 % 5.85 % 5.62 % -7.63%
  YoY % -17.10% 81.47% -59.65% 15.46% -14.87% 4.09% -
  Horiz. % 62.10% 74.91% 41.28% 102.31% 88.61% 104.09% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 63.53 70.38 75.93 95.23 72.03 65.42 52.44 3.25%
  YoY % -9.73% -7.31% -20.27% 32.21% 10.10% 24.75% -
  Horiz. % 121.15% 134.21% 144.79% 181.60% 137.36% 124.75% 100.00%
EPS 6.18 7.52 4.60 11.38 10.17 11.78 10.84 -8.93%
  YoY % -17.82% 63.48% -59.58% 11.90% -13.67% 8.67% -
  Horiz. % 57.01% 69.37% 42.44% 104.98% 93.82% 108.67% 100.00%
DPS 0.00 0.00 0.00 0.00 2.50 3.50 4.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -28.57% -22.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.56% 77.78% 100.00%
NAPS 1.7700 1.7200 1.9800 1.9800 2.0400 2.0100 1.9300 -1.43%
  YoY % 2.91% -13.13% 0.00% -2.94% 1.49% 4.15% -
  Horiz. % 91.71% 89.12% 102.59% 102.59% 105.70% 104.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 63.09 69.89 57.94 73.82 57.29 50.90 40.47 7.67%
  YoY % -9.73% 20.62% -21.51% 28.85% 12.55% 25.77% -
  Horiz. % 155.89% 172.70% 143.17% 182.41% 141.56% 125.77% 100.00%
EPS 6.14 7.18 3.51 8.83 8.08 9.15 8.37 -5.03%
  YoY % -14.48% 104.56% -60.25% 9.28% -11.69% 9.32% -
  Horiz. % 73.36% 85.78% 41.94% 105.50% 96.54% 109.32% 100.00%
DPS 0.00 0.00 0.00 0.00 1.99 2.72 3.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% -26.84% -21.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 57.35% 78.39% 100.00%
NAPS 1.7577 1.7081 1.5109 1.5348 1.6226 1.5637 1.4895 2.80%
  YoY % 2.90% 13.05% -1.56% -5.41% 3.77% 4.98% -
  Horiz. % 118.01% 114.68% 101.44% 103.04% 108.94% 104.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4000 1.5000 1.8200 2.0800 1.8300 1.8900 1.8000 -
P/RPS 2.20 2.13 2.40 2.18 2.54 2.89 3.43 -7.13%
  YoY % 3.29% -11.25% 10.09% -14.17% -12.11% -15.74% -
  Horiz. % 64.14% 62.10% 69.97% 63.56% 74.05% 84.26% 100.00%
P/EPS 22.65 20.74 39.55 18.26 18.01 16.06 16.59 5.32%
  YoY % 9.21% -47.56% 116.59% 1.39% 12.14% -3.19% -
  Horiz. % 136.53% 125.02% 238.40% 110.07% 108.56% 96.81% 100.00%
EY 4.41 4.82 2.53 5.48 5.55 6.23 6.03 -5.08%
  YoY % -8.51% 90.51% -53.83% -1.26% -10.91% 3.32% -
  Horiz. % 73.13% 79.93% 41.96% 90.88% 92.04% 103.32% 100.00%
DY 0.00 0.00 0.00 0.00 1.37 1.85 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -25.95% -26.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 54.80% 74.00% 100.00%
P/NAPS 0.79 0.87 0.92 1.05 0.90 0.94 0.93 -2.68%
  YoY % -9.20% -5.43% -12.38% 16.67% -4.26% 1.08% -
  Horiz. % 84.95% 93.55% 98.92% 112.90% 96.77% 101.08% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 28/02/17 29/02/16 27/02/15 25/02/14 28/02/13 23/02/12 -
Price 1.4200 1.5000 1.9500 1.9400 1.7800 1.8900 1.8800 -
P/RPS 2.24 2.13 2.57 2.04 2.47 2.89 3.59 -7.55%
  YoY % 5.16% -17.12% 25.98% -17.41% -14.53% -19.50% -
  Horiz. % 62.40% 59.33% 71.59% 56.82% 68.80% 80.50% 100.00%
P/EPS 22.98 20.74 42.38 17.03 17.51 16.06 17.33 4.81%
  YoY % 10.80% -51.06% 148.85% -2.74% 9.03% -7.33% -
  Horiz. % 132.60% 119.68% 244.55% 98.27% 101.04% 92.67% 100.00%
EY 4.35 4.82 2.36 5.87 5.71 6.23 5.77 -4.60%
  YoY % -9.75% 104.24% -59.80% 2.80% -8.35% 7.97% -
  Horiz. % 75.39% 83.54% 40.90% 101.73% 98.96% 107.97% 100.00%
DY 0.00 0.00 0.00 0.00 1.40 1.85 2.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% -24.32% -22.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 58.58% 77.41% 100.00%
P/NAPS 0.80 0.87 0.98 0.98 0.87 0.94 0.97 -3.16%
  YoY % -8.05% -11.22% 0.00% 12.64% -7.45% -3.09% -
  Horiz. % 82.47% 89.69% 101.03% 101.03% 89.69% 96.91% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers