Highlights

[YNHPROP] YoY Quarter Result on 2015-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -38.30%    YoY -     -87.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 98,180 102,433 90,037 112,820 144,025 56,184 79,329 3.62%
  YoY % -4.15% 13.77% -20.19% -21.67% 156.35% -29.18% -
  Horiz. % 123.76% 129.12% 113.50% 142.22% 181.55% 70.82% 100.00%
PBT 13,797 7,123 13,020 4,031 17,909 15,013 14,217 -0.50%
  YoY % 93.70% -45.29% 223.00% -77.49% 19.29% 5.60% -
  Horiz. % 97.05% 50.10% 91.58% 28.35% 125.97% 105.60% 100.00%
Tax -6,902 -2,068 -2,976 -2,528 -5,898 -4,410 -2,510 18.35%
  YoY % -233.75% 30.51% -17.72% 57.14% -33.74% -75.70% -
  Horiz. % 274.98% 82.39% 118.57% 100.72% 234.98% 175.70% 100.00%
NP 6,895 5,055 10,044 1,503 12,011 10,603 11,707 -8.44%
  YoY % 36.40% -49.67% 568.26% -87.49% 13.28% -9.43% -
  Horiz. % 58.90% 43.18% 85.79% 12.84% 102.60% 90.57% 100.00%
NP to SH 6,895 5,055 10,044 1,503 12,011 10,603 11,707 -8.44%
  YoY % 36.40% -49.67% 568.26% -87.49% 13.28% -9.43% -
  Horiz. % 58.90% 43.18% 85.79% 12.84% 102.60% 90.57% 100.00%
Tax Rate 50.03 % 29.03 % 22.86 % 62.71 % 32.93 % 29.37 % 17.65 % 18.95%
  YoY % 72.34% 26.99% -63.55% 90.43% 12.12% 66.40% -
  Horiz. % 283.46% 164.48% 129.52% 355.30% 186.57% 166.40% 100.00%
Total Cost 91,285 97,378 79,993 111,317 132,014 45,581 67,622 5.13%
  YoY % -6.26% 21.73% -28.14% -15.68% 189.63% -32.59% -
  Horiz. % 134.99% 144.00% 118.29% 164.62% 195.22% 67.41% 100.00%
Net Worth 936,329 914,088 776,562 796,183 803,438 846,563 820,314 2.23%
  YoY % 2.43% 17.71% -2.46% -0.90% -5.09% 3.20% -
  Horiz. % 114.14% 111.43% 94.67% 97.06% 97.94% 103.20% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 105 - - - 8,115 6,286 6,183 -49.22%
  YoY % 0.00% 0.00% 0.00% 0.00% 29.10% 1.67% -
  Horiz. % 1.71% 0.00% 0.00% 0.00% 131.25% 101.67% 100.00%
Div Payout % 1.53 % - % - % - % 67.57 % 59.29 % 52.82 % -44.57%
  YoY % 0.00% 0.00% 0.00% 0.00% 13.97% 12.25% -
  Horiz. % 2.90% 0.00% 0.00% 0.00% 127.93% 112.25% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 936,329 914,088 776,562 796,183 803,438 846,563 820,314 2.23%
  YoY % 2.43% 17.71% -2.46% -0.90% -5.09% 3.20% -
  Horiz. % 114.14% 111.43% 94.67% 97.06% 97.94% 103.20% 100.00%
NOSH 528,999 525,338 459,504 406,216 405,777 419,090 412,218 4.24%
  YoY % 0.70% 14.33% 13.12% 0.11% -3.18% 1.67% -
  Horiz. % 128.33% 127.44% 111.47% 98.54% 98.44% 101.67% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.02 % 4.93 % 11.16 % 1.33 % 8.34 % 18.87 % 14.76 % -11.64%
  YoY % 42.39% -55.82% 739.10% -84.05% -55.80% 27.85% -
  Horiz. % 47.56% 33.40% 75.61% 9.01% 56.50% 127.85% 100.00%
ROE 0.74 % 0.55 % 1.29 % 0.19 % 1.49 % 1.25 % 1.43 % -10.39%
  YoY % 34.55% -57.36% 578.95% -87.25% 19.20% -12.59% -
  Horiz. % 51.75% 38.46% 90.21% 13.29% 104.20% 87.41% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.56 19.50 19.59 27.77 35.49 13.41 19.24 -0.60%
  YoY % -4.82% -0.46% -29.46% -21.75% 164.65% -30.30% -
  Horiz. % 96.47% 101.35% 101.82% 144.33% 184.46% 69.70% 100.00%
EPS 1.30 0.96 2.19 0.37 2.96 2.53 2.84 -12.21%
  YoY % 35.42% -56.16% 491.89% -87.50% 17.00% -10.92% -
  Horiz. % 45.77% 33.80% 77.11% 13.03% 104.23% 89.08% 100.00%
DPS 0.02 0.00 0.00 0.00 2.00 1.50 1.50 -51.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 1.33% 0.00% 0.00% 0.00% 133.33% 100.00% 100.00%
NAPS 1.7700 1.7400 1.6900 1.9600 1.9800 2.0200 1.9900 -1.93%
  YoY % 1.72% 2.96% -13.78% -1.01% -1.98% 1.51% -
  Horiz. % 88.94% 87.44% 84.92% 98.49% 99.50% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.56 19.36 17.02 21.33 27.23 10.62 15.00 3.61%
  YoY % -4.13% 13.75% -20.21% -21.67% 156.40% -29.20% -
  Horiz. % 123.73% 129.07% 113.47% 142.20% 181.53% 70.80% 100.00%
EPS 1.30 0.96 1.90 0.28 2.27 2.00 2.21 -8.46%
  YoY % 35.42% -49.47% 578.57% -87.67% 13.50% -9.50% -
  Horiz. % 58.82% 43.44% 85.97% 12.67% 102.71% 90.50% 100.00%
DPS 0.02 0.00 0.00 0.00 1.53 1.19 1.17 -49.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 28.57% 1.71% -
  Horiz. % 1.71% 0.00% 0.00% 0.00% 130.77% 101.71% 100.00%
NAPS 1.7700 1.7280 1.4680 1.5051 1.5188 1.6003 1.5507 2.23%
  YoY % 2.43% 17.71% -2.46% -0.90% -5.09% 3.20% -
  Horiz. % 114.14% 111.43% 94.67% 97.06% 97.94% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3900 1.4000 1.6200 1.8400 2.0900 1.8000 1.8600 -
P/RPS 7.49 7.18 8.27 6.63 5.89 13.43 9.67 -4.17%
  YoY % 4.32% -13.18% 24.74% 12.56% -56.14% 38.88% -
  Horiz. % 77.46% 74.25% 85.52% 68.56% 60.91% 138.88% 100.00%
P/EPS 106.64 145.49 74.11 497.30 70.61 71.15 65.49 8.46%
  YoY % -26.70% 96.32% -85.10% 604.29% -0.76% 8.64% -
  Horiz. % 162.83% 222.16% 113.16% 759.35% 107.82% 108.64% 100.00%
EY 0.94 0.69 1.35 0.20 1.42 1.41 1.53 -7.79%
  YoY % 36.23% -48.89% 575.00% -85.92% 0.71% -7.84% -
  Horiz. % 61.44% 45.10% 88.24% 13.07% 92.81% 92.16% 100.00%
DY 0.01 0.00 0.00 0.00 0.96 0.83 0.81 -51.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 15.66% 2.47% -
  Horiz. % 1.23% 0.00% 0.00% 0.00% 118.52% 102.47% 100.00%
P/NAPS 0.79 0.80 0.96 0.94 1.06 0.89 0.93 -2.68%
  YoY % -1.25% -16.67% 2.13% -11.32% 19.10% -4.30% -
  Horiz. % 84.95% 86.02% 103.23% 101.08% 113.98% 95.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 29/11/16 30/11/15 28/11/14 28/11/13 28/11/12 -
Price 1.3400 1.4000 1.5300 1.9000 2.0400 1.7300 1.8700 -
P/RPS 7.22 7.18 7.81 6.84 5.75 12.90 9.72 -4.83%
  YoY % 0.56% -8.07% 14.18% 18.96% -55.43% 32.72% -
  Horiz. % 74.28% 73.87% 80.35% 70.37% 59.16% 132.72% 100.00%
P/EPS 102.81 145.49 70.00 513.51 68.92 68.38 65.85 7.70%
  YoY % -29.34% 107.84% -86.37% 645.08% 0.79% 3.84% -
  Horiz. % 156.13% 220.94% 106.30% 779.82% 104.66% 103.84% 100.00%
EY 0.97 0.69 1.43 0.19 1.45 1.46 1.52 -7.21%
  YoY % 40.58% -51.75% 652.63% -86.90% -0.68% -3.95% -
  Horiz. % 63.82% 45.39% 94.08% 12.50% 95.39% 96.05% 100.00%
DY 0.01 0.00 0.00 0.00 0.98 0.87 0.80 -51.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 12.64% 8.75% -
  Horiz. % 1.25% 0.00% 0.00% 0.00% 122.50% 108.75% 100.00%
P/NAPS 0.76 0.80 0.91 0.97 1.03 0.86 0.94 -3.48%
  YoY % -5.00% -12.09% -6.19% -5.83% 19.77% -8.51% -
  Horiz. % 80.85% 85.11% 96.81% 103.19% 109.57% 91.49% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers