Highlights

[YNHPROP] YoY Quarter Result on 2015-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     27.04%    YoY -     -69.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 79,346 67,382 44,509 103,229 105,280 80,685 53,042 6.94%
  YoY % 17.76% 51.39% -56.88% -1.95% 30.48% 52.12% -
  Horiz. % 149.59% 127.04% 83.91% 194.62% 198.48% 152.12% 100.00%
PBT 7,062 7,164 4,059 9,629 24,008 15,283 12,268 -8.79%
  YoY % -1.42% 76.50% -57.85% -59.89% 57.09% 24.58% -
  Horiz. % 57.56% 58.40% 33.09% 78.49% 195.70% 124.58% 100.00%
Tax -1,872 -1,930 -791 -4,451 -6,996 -4,276 -3,858 -11.35%
  YoY % 3.01% -143.99% 82.23% 36.38% -63.61% -10.83% -
  Horiz. % 48.52% 50.03% 20.50% 115.37% 181.34% 110.83% 100.00%
NP 5,190 5,234 3,268 5,178 17,012 11,007 8,410 -7.73%
  YoY % -0.84% 60.16% -36.89% -69.56% 54.56% 30.88% -
  Horiz. % 61.71% 62.24% 38.86% 61.57% 202.28% 130.88% 100.00%
NP to SH 5,190 5,234 3,268 5,178 17,012 11,007 8,410 -7.73%
  YoY % -0.84% 60.16% -36.89% -69.56% 54.56% 30.88% -
  Horiz. % 61.71% 62.24% 38.86% 61.57% 202.28% 130.88% 100.00%
Tax Rate 26.51 % 26.94 % 19.49 % 46.22 % 29.14 % 27.98 % 31.45 % -2.81%
  YoY % -1.60% 38.22% -57.83% 58.61% 4.15% -11.03% -
  Horiz. % 84.29% 85.66% 61.97% 146.96% 92.66% 88.97% 100.00%
Total Cost 74,156 62,148 41,241 98,051 88,268 69,678 44,632 8.83%
  YoY % 19.32% 50.69% -57.94% 11.08% 26.68% 56.12% -
  Horiz. % 166.15% 139.25% 92.40% 219.69% 197.77% 156.12% 100.00%
Net Worth 941,619 909,879 798,844 821,904 831,790 835,869 799,975 2.75%
  YoY % 3.49% 13.90% -2.81% -1.19% -0.49% 4.49% -
  Horiz. % 117.71% 113.74% 99.86% 102.74% 103.98% 104.49% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 941,619 909,879 798,844 821,904 831,790 835,869 799,975 2.75%
  YoY % 3.49% 13.90% -2.81% -1.19% -0.49% 4.49% -
  Horiz. % 117.71% 113.74% 99.86% 102.74% 103.98% 104.49% 100.00%
NOSH 528,999 528,999 403,456 410,952 417,985 413,796 410,243 4.33%
  YoY % 0.00% 31.12% -1.82% -1.68% 1.01% 0.87% -
  Horiz. % 128.95% 128.95% 98.35% 100.17% 101.89% 100.87% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.54 % 7.77 % 7.34 % 5.02 % 16.16 % 13.64 % 15.86 % -13.72%
  YoY % -15.83% 5.86% 46.22% -68.94% 18.48% -14.00% -
  Horiz. % 41.24% 48.99% 46.28% 31.65% 101.89% 86.00% 100.00%
ROE 0.55 % 0.58 % 0.41 % 0.63 % 2.05 % 1.32 % 1.05 % -10.21%
  YoY % -5.17% 41.46% -34.92% -69.27% 55.30% 25.71% -
  Horiz. % 52.38% 55.24% 39.05% 60.00% 195.24% 125.71% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.00 12.74 11.03 25.12 25.19 19.50 12.93 2.50%
  YoY % 17.74% 15.50% -56.09% -0.28% 29.18% 50.81% -
  Horiz. % 116.01% 98.53% 85.31% 194.28% 194.82% 150.81% 100.00%
EPS 0.98 0.99 0.81 1.26 4.07 2.66 2.05 -11.57%
  YoY % -1.01% 22.22% -35.71% -69.04% 53.01% 29.76% -
  Horiz. % 47.80% 48.29% 39.51% 61.46% 198.54% 129.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7800 1.7200 1.9800 2.0000 1.9900 2.0200 1.9500 -1.51%
  YoY % 3.49% -13.13% -1.00% 0.50% -1.49% 3.59% -
  Horiz. % 91.28% 88.21% 101.54% 102.56% 102.05% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.00 12.74 8.41 19.51 19.90 15.25 10.03 6.93%
  YoY % 17.74% 51.49% -56.89% -1.96% 30.49% 52.04% -
  Horiz. % 149.55% 127.02% 83.85% 194.52% 198.40% 152.04% 100.00%
EPS 0.98 0.99 0.62 0.98 3.22 2.08 1.59 -7.75%
  YoY % -1.01% 59.68% -36.73% -69.57% 54.81% 30.82% -
  Horiz. % 61.64% 62.26% 38.99% 61.64% 202.52% 130.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7800 1.7200 1.5101 1.5537 1.5724 1.5801 1.5122 2.75%
  YoY % 3.49% 13.90% -2.81% -1.19% -0.49% 4.49% -
  Horiz. % 117.71% 113.74% 99.86% 102.74% 103.98% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4200 1.5100 1.9400 1.9000 1.8500 1.9000 1.9000 -
P/RPS 9.47 11.85 17.59 7.56 7.34 9.74 14.70 -7.06%
  YoY % -20.08% -32.63% 132.67% 3.00% -24.64% -33.74% -
  Horiz. % 64.42% 80.61% 119.66% 51.43% 49.93% 66.26% 100.00%
P/EPS 144.74 152.62 239.51 150.79 45.45 71.43 92.68 7.71%
  YoY % -5.16% -36.28% 58.84% 231.77% -36.37% -22.93% -
  Horiz. % 156.17% 164.67% 258.43% 162.70% 49.04% 77.07% 100.00%
EY 0.69 0.66 0.42 0.66 2.20 1.40 1.08 -7.19%
  YoY % 4.55% 57.14% -36.36% -70.00% 57.14% 29.63% -
  Horiz. % 63.89% 61.11% 38.89% 61.11% 203.70% 129.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.88 0.98 0.95 0.93 0.94 0.97 -3.16%
  YoY % -9.09% -10.20% 3.16% 2.15% -1.06% -3.09% -
  Horiz. % 82.47% 90.72% 101.03% 97.94% 95.88% 96.91% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 28/05/12 -
Price 1.3700 1.5200 1.8800 1.9200 1.9500 2.1400 1.9700 -
P/RPS 9.13 11.93 17.04 7.64 7.74 10.98 15.24 -8.18%
  YoY % -23.47% -29.99% 123.04% -1.29% -29.51% -27.95% -
  Horiz. % 59.91% 78.28% 111.81% 50.13% 50.79% 72.05% 100.00%
P/EPS 139.64 153.63 232.10 152.38 47.91 80.45 96.10 6.42%
  YoY % -9.11% -33.81% 52.32% 218.05% -40.45% -16.29% -
  Horiz. % 145.31% 159.86% 241.52% 158.56% 49.85% 83.71% 100.00%
EY 0.72 0.65 0.43 0.66 2.09 1.24 1.04 -5.94%
  YoY % 10.77% 51.16% -34.85% -68.42% 68.55% 19.23% -
  Horiz. % 69.23% 62.50% 41.35% 63.46% 200.96% 119.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.88 0.95 0.96 0.98 1.06 1.01 -4.42%
  YoY % -12.50% -7.37% -1.04% -2.04% -7.55% 4.95% -
  Horiz. % 76.24% 87.13% 94.06% 95.05% 97.03% 104.95% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. 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
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS