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 - 528,999
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.040.00 
 UCREST 0.1250.00 
 GENM-C73 0.0050.00 
 PUC 0.250.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.3250.00 
 TOPGLOV-C79 0.4250.00 
 BTECH 0.400.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS