Highlights

[YNHPROP] YoY Annualized Quarter Result on 2015-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     52.81%    YoY -     -60.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 362,723 333,728 369,722 306,495 390,505 303,086 269,244 5.09%
  YoY % 8.69% -9.74% 20.63% -21.51% 28.84% 12.57% -
  Horiz. % 134.72% 123.95% 137.32% 113.84% 145.04% 112.57% 100.00%
PBT 26,062 50,134 52,365 25,058 69,984 60,625 63,876 -13.87%
  YoY % -48.02% -4.26% 108.98% -64.19% 15.44% -5.09% -
  Horiz. % 40.80% 78.49% 81.98% 39.23% 109.56% 94.91% 100.00%
Tax -10,454 -17,666 -14,363 -6,483 -23,270 -17,860 -15,447 -6.30%
  YoY % 40.82% -23.00% -121.55% 72.14% -30.29% -15.62% -
  Horiz. % 67.68% 114.37% 92.98% 41.97% 150.64% 115.62% 100.00%
NP 15,608 32,468 38,002 18,575 46,714 42,765 48,429 -17.19%
  YoY % -51.93% -14.56% 104.59% -60.24% 9.23% -11.70% -
  Horiz. % 32.23% 67.04% 78.47% 38.36% 96.46% 88.30% 100.00%
NP to SH 15,608 32,468 38,002 18,575 46,714 42,765 48,429 -17.19%
  YoY % -51.93% -14.56% 104.59% -60.24% 9.23% -11.70% -
  Horiz. % 32.23% 67.04% 78.47% 38.36% 96.46% 88.30% 100.00%
Tax Rate 40.11 % 35.24 % 27.43 % 25.87 % 33.25 % 29.46 % 24.18 % 8.80%
  YoY % 13.82% 28.47% 6.03% -22.20% 12.86% 21.84% -
  Horiz. % 165.88% 145.74% 113.44% 106.99% 137.51% 121.84% 100.00%
Total Cost 347,115 301,260 331,720 287,920 343,791 260,321 220,815 7.83%
  YoY % 15.22% -9.18% 15.21% -16.25% 32.06% 17.89% -
  Horiz. % 157.20% 136.43% 150.23% 130.39% 155.69% 117.89% 100.00%
Net Worth 909,879 929,848 903,581 799,268 811,923 858,375 827,185 1.60%
  YoY % -2.15% 2.91% 13.05% -1.56% -5.41% 3.77% -
  Horiz. % 110.00% 112.41% 109.24% 96.63% 98.15% 103.77% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 10,519 14,403 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.03% 100.00%
Div Payout % - % - % - % - % - % 24.60 % 29.74 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 82.72% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 909,879 929,848 903,581 799,268 811,923 858,375 827,185 1.60%
  YoY % -2.15% 2.91% 13.05% -1.56% -5.41% 3.77% -
  Horiz. % 110.00% 112.41% 109.24% 96.63% 98.15% 103.77% 100.00%
NOSH 528,999 525,338 525,338 403,670 410,062 420,772 411,535 4.27%
  YoY % 0.70% 0.00% 30.14% -1.56% -2.55% 2.24% -
  Horiz. % 128.54% 127.65% 127.65% 98.09% 99.64% 102.24% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.30 % 9.73 % 10.28 % 6.06 % 11.96 % 14.11 % 17.99 % -21.21%
  YoY % -55.81% -5.35% 69.64% -49.33% -15.24% -21.57% -
  Horiz. % 23.90% 54.09% 57.14% 33.69% 66.48% 78.43% 100.00%
ROE 1.72 % 3.49 % 4.21 % 2.32 % 5.75 % 4.98 % 5.85 % -18.45%
  YoY % -50.72% -17.10% 81.47% -59.65% 15.46% -14.87% -
  Horiz. % 29.40% 59.66% 71.97% 39.66% 98.29% 85.13% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 68.57 63.53 70.38 75.93 95.23 72.03 65.42 0.79%
  YoY % 7.93% -9.73% -7.31% -20.27% 32.21% 10.10% -
  Horiz. % 104.82% 97.11% 107.58% 116.07% 145.57% 110.10% 100.00%
EPS 2.95 6.18 7.52 4.60 11.38 10.17 11.78 -20.60%
  YoY % -52.27% -17.82% 63.48% -59.58% 11.90% -13.67% -
  Horiz. % 25.04% 52.46% 63.84% 39.05% 96.60% 86.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 3.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -28.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 71.43% 100.00%
NAPS 1.7200 1.7700 1.7200 1.9800 1.9800 2.0400 2.0100 -2.56%
  YoY % -2.82% 2.91% -13.13% 0.00% -2.94% 1.49% -
  Horiz. % 85.57% 88.06% 85.57% 98.51% 98.51% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 68.57 63.09 69.89 57.94 73.82 57.29 50.90 5.09%
  YoY % 8.69% -9.73% 20.62% -21.51% 28.85% 12.55% -
  Horiz. % 134.72% 123.95% 137.31% 113.83% 145.03% 112.55% 100.00%
EPS 2.95 6.14 7.18 3.51 8.83 8.08 9.15 -17.19%
  YoY % -51.95% -14.48% 104.56% -60.25% 9.28% -11.69% -
  Horiz. % 32.24% 67.10% 78.47% 38.36% 96.50% 88.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.99 2.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.16% 100.00%
NAPS 1.7200 1.7577 1.7081 1.5109 1.5348 1.6226 1.5637 1.60%
  YoY % -2.14% 2.90% 13.05% -1.56% -5.41% 3.77% -
  Horiz. % 110.00% 112.41% 109.23% 96.62% 98.15% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.3000 1.4000 1.5000 1.8200 2.0800 1.8300 1.8900 -
P/RPS 1.90 2.20 2.13 2.40 2.18 2.54 2.89 -6.75%
  YoY % -13.64% 3.29% -11.25% 10.09% -14.17% -12.11% -
  Horiz. % 65.74% 76.12% 73.70% 83.04% 75.43% 87.89% 100.00%
P/EPS 44.06 22.65 20.74 39.55 18.26 18.01 16.06 18.31%
  YoY % 94.53% 9.21% -47.56% 116.59% 1.39% 12.14% -
  Horiz. % 274.35% 141.03% 129.14% 246.26% 113.70% 112.14% 100.00%
EY 2.27 4.41 4.82 2.53 5.48 5.55 6.23 -15.48%
  YoY % -48.53% -8.51% 90.51% -53.83% -1.26% -10.91% -
  Horiz. % 36.44% 70.79% 77.37% 40.61% 87.96% 89.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.37 1.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.05% 100.00%
P/NAPS 0.76 0.79 0.87 0.92 1.05 0.90 0.94 -3.48%
  YoY % -3.80% -9.20% -5.43% -12.38% 16.67% -4.26% -
  Horiz. % 80.85% 84.04% 92.55% 97.87% 111.70% 95.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 28/02/17 29/02/16 27/02/15 25/02/14 28/02/13 -
Price 1.2100 1.4200 1.5000 1.9500 1.9400 1.7800 1.8900 -
P/RPS 1.76 2.24 2.13 2.57 2.04 2.47 2.89 -7.93%
  YoY % -21.43% 5.16% -17.12% 25.98% -17.41% -14.53% -
  Horiz. % 60.90% 77.51% 73.70% 88.93% 70.59% 85.47% 100.00%
P/EPS 41.01 22.98 20.74 42.38 17.03 17.51 16.06 16.90%
  YoY % 78.46% 10.80% -51.06% 148.85% -2.74% 9.03% -
  Horiz. % 255.35% 143.09% 129.14% 263.89% 106.04% 109.03% 100.00%
EY 2.44 4.35 4.82 2.36 5.87 5.71 6.23 -14.46%
  YoY % -43.91% -9.75% 104.24% -59.80% 2.80% -8.35% -
  Horiz. % 39.17% 69.82% 77.37% 37.88% 94.22% 91.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.40 1.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -24.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.68% 100.00%
P/NAPS 0.70 0.80 0.87 0.98 0.98 0.87 0.94 -4.79%
  YoY % -12.50% -8.05% -11.22% 0.00% 12.64% -7.45% -
  Horiz. % 74.47% 85.11% 92.55% 104.26% 104.26% 92.55% 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. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. 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
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS