Highlights

[YNHPROP] YoY 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 -     -66.06%    YoY -     -43.14%
Quarter Report


View:


Show?  YoY % Horiz. %

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 100,784 113,544 57,179 56,201 87,194 62,910 68,458 6.65%
  YoY % -11.24% 98.58% 1.74% -35.54% 38.60% -8.10% -
  Horiz. % 147.22% 165.86% 83.52% 82.10% 127.37% 91.90% 100.00%
PBT 24,955 18,083 2,396 8,247 10,159 14,674 8,001 20.85%
  YoY % 38.00% 654.72% -70.95% -18.82% -30.77% 83.40% -
  Horiz. % 311.90% 226.01% 29.95% 103.07% 126.97% 183.40% 100.00%
Tax -8,560 -5,444 7,621 -4,171 -2,991 -3,703 -2,170 25.67%
  YoY % -57.24% -171.43% 282.71% -39.45% 19.23% -70.65% -
  Horiz. % 394.47% 250.88% -351.20% 192.21% 137.83% 170.65% 100.00%
NP 16,395 12,639 10,017 4,076 7,168 10,971 5,831 18.78%
  YoY % 29.72% 26.18% 145.76% -43.14% -34.66% 88.15% -
  Horiz. % 281.17% 216.76% 171.79% 69.90% 122.93% 188.15% 100.00%
NP to SH 16,395 12,639 10,017 4,076 7,168 10,971 5,831 18.78%
  YoY % 29.72% 26.18% 145.76% -43.14% -34.66% 88.15% -
  Horiz. % 281.17% 216.76% 171.79% 69.90% 122.93% 188.15% 100.00%
Tax Rate 34.30 % 30.11 % -318.07 % 50.58 % 29.44 % 25.24 % 27.12 % 3.99%
  YoY % 13.92% 109.47% -728.85% 71.81% 16.64% -6.93% -
  Horiz. % 126.47% 111.03% -1,172.82% 186.50% 108.55% 93.07% 100.00%
Total Cost 84,389 100,905 47,162 52,125 80,026 51,939 62,627 5.09%
  YoY % -16.37% 113.95% -9.52% -34.86% 54.08% -17.07% -
  Horiz. % 134.75% 161.12% 75.31% 83.23% 127.78% 82.93% 100.00%
Net Worth 929,848 903,581 796,532 815,199 860,159 833,136 792,523 2.70%
  YoY % 2.91% 13.44% -2.29% -5.23% 3.24% 5.12% -
  Horiz. % 117.33% 114.01% 100.51% 102.86% 108.53% 105.12% 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 - - - - 8,432 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 117.65 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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 929,848 903,581 796,532 815,199 860,159 833,136 792,523 2.70%
  YoY % 2.91% 13.44% -2.29% -5.23% 3.24% 5.12% -
  Horiz. % 117.33% 114.01% 100.51% 102.86% 108.53% 105.12% 100.00%
NOSH 525,338 525,338 402,289 411,717 421,647 412,443 410,633 4.19%
  YoY % 0.00% 30.59% -2.29% -2.36% 2.23% 0.44% -
  Horiz. % 127.93% 127.93% 97.97% 100.26% 102.68% 100.44% 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 16.27 % 11.13 % 17.52 % 7.25 % 8.22 % 17.44 % 8.52 % 11.37%
  YoY % 46.18% -36.47% 141.66% -11.80% -52.87% 104.69% -
  Horiz. % 190.96% 130.63% 205.63% 85.09% 96.48% 204.69% 100.00%
ROE 1.76 % 1.40 % 1.26 % 0.50 % 0.83 % 1.32 % 0.74 % 15.52%
  YoY % 25.71% 11.11% 152.00% -39.76% -37.12% 78.38% -
  Horiz. % 237.84% 189.19% 170.27% 67.57% 112.16% 178.38% 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 19.18 21.61 14.21 13.65 20.68 15.25 16.67 2.36%
  YoY % -11.24% 52.08% 4.10% -33.99% 35.61% -8.52% -
  Horiz. % 115.06% 129.63% 85.24% 81.88% 124.06% 91.48% 100.00%
EPS 3.12 2.41 2.49 0.99 1.70 2.66 1.42 14.01%
  YoY % 29.46% -3.21% 151.52% -41.76% -36.09% 87.32% -
  Horiz. % 219.72% 169.72% 175.35% 69.72% 119.72% 187.32% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7200 1.9800 1.9800 2.0400 2.0200 1.9300 -1.43%
  YoY % 2.91% -13.13% 0.00% -2.94% 0.99% 4.66% -
  Horiz. % 91.71% 89.12% 102.59% 102.59% 105.70% 104.66% 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 19.05 21.46 10.81 10.62 16.48 11.89 12.94 6.65%
  YoY % -11.23% 98.52% 1.79% -35.56% 38.60% -8.11% -
  Horiz. % 147.22% 165.84% 83.54% 82.07% 127.36% 91.89% 100.00%
EPS 3.10 2.39 1.89 0.77 1.36 2.07 1.10 18.83%
  YoY % 29.71% 26.46% 145.45% -43.38% -34.30% 88.18% -
  Horiz. % 281.82% 217.27% 171.82% 70.00% 123.64% 188.18% 100.00%
DPS 0.00 0.00 0.00 0.00 1.59 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7577 1.7081 1.5057 1.5410 1.6260 1.5749 1.4982 2.70%
  YoY % 2.90% 13.44% -2.29% -5.23% 3.24% 5.12% -
  Horiz. % 117.32% 114.01% 100.50% 102.86% 108.53% 105.12% 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 7.30 6.94 12.80 15.24 8.85 12.39 10.80 -6.31%
  YoY % 5.19% -45.78% -16.01% 72.20% -28.57% 14.72% -
  Horiz. % 67.59% 64.26% 118.52% 141.11% 81.94% 114.72% 100.00%
P/EPS 44.86 62.35 73.09 210.10 107.65 71.05 126.76 -15.88%
  YoY % -28.05% -14.69% -65.21% 95.17% 51.51% -43.95% -
  Horiz. % 35.39% 49.19% 57.66% 165.75% 84.92% 56.05% 100.00%
EY 2.23 1.60 1.37 0.48 0.93 1.41 0.79 18.86%
  YoY % 39.38% 16.79% 185.42% -48.39% -34.04% 78.48% -
  Horiz. % 282.28% 202.53% 173.42% 60.76% 117.72% 178.48% 100.00%
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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 7.40 6.94 13.72 14.21 8.61 12.39 11.28 -6.78%
  YoY % 6.63% -49.42% -3.45% 65.04% -30.51% 9.84% -
  Horiz. % 65.60% 61.52% 121.63% 125.98% 76.33% 109.84% 100.00%
P/EPS 45.50 62.35 78.31 195.96 104.71 71.05 132.39 -16.29%
  YoY % -27.02% -20.38% -60.04% 87.15% 47.38% -46.33% -
  Horiz. % 34.37% 47.10% 59.15% 148.02% 79.09% 53.67% 100.00%
EY 2.20 1.60 1.28 0.51 0.96 1.41 0.76 19.36%
  YoY % 37.50% 25.00% 150.98% -46.88% -31.91% 85.53% -
  Horiz. % 289.47% 210.53% 168.42% 67.11% 126.32% 185.53% 100.00%
DY 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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