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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers