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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers