Highlights

[YNHPROP] YoY TTM 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 -     -6.28%    YoY -     7.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 333,728 360,246 317,089 444,379 303,623 281,526 226,474 6.67%
  YoY % -7.36% 13.61% -28.64% 46.36% 7.85% 24.31% -
  Horiz. % 147.36% 159.07% 140.01% 196.22% 134.07% 124.31% 100.00%
PBT 50,134 53,570 20,727 69,261 60,180 63,429 68,599 -5.09%
  YoY % -6.41% 158.46% -70.07% 15.09% -5.12% -7.54% -
  Horiz. % 73.08% 78.09% 30.21% 100.97% 87.73% 92.46% 100.00%
Tax -17,666 -15,183 -1,593 -23,088 -17,135 -13,839 -22,548 -3.98%
  YoY % -16.35% -853.11% 93.10% -34.74% -23.82% 38.62% -
  Horiz. % 78.35% 67.34% 7.06% 102.39% 75.99% 61.38% 100.00%
NP 32,468 38,387 19,134 46,173 43,045 49,590 46,051 -5.65%
  YoY % -15.42% 100.62% -58.56% 7.27% -13.20% 7.68% -
  Horiz. % 70.50% 83.36% 41.55% 100.26% 93.47% 107.68% 100.00%
NP to SH 32,468 38,387 19,134 46,173 43,045 49,590 46,071 -5.66%
  YoY % -15.42% 100.62% -58.56% 7.27% -13.20% 7.64% -
  Horiz. % 70.47% 83.32% 41.53% 100.22% 93.43% 107.64% 100.00%
Tax Rate 35.24 % 28.34 % 7.69 % 33.33 % 28.47 % 21.82 % 32.87 % 1.17%
  YoY % 24.35% 268.53% -76.93% 17.07% 30.48% -33.62% -
  Horiz. % 107.21% 86.22% 23.40% 101.40% 86.61% 66.38% 100.00%
Total Cost 301,260 321,859 297,955 398,206 260,578 231,936 180,423 8.91%
  YoY % -6.40% 8.02% -25.18% 52.82% 12.35% 28.55% -
  Horiz. % 166.97% 178.39% 165.14% 220.71% 144.43% 128.55% 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 0 0 0 16,185 25,271 14,406 18,391 -
  YoY % 0.00% 0.00% 0.00% -35.95% 75.42% -21.67% -
  Horiz. % 0.00% 0.00% 0.00% 88.01% 137.41% 78.33% 100.00%
Div Payout % - % - % - % 35.05 % 58.71 % 29.05 % 39.92 % -
  YoY % 0.00% 0.00% 0.00% -40.30% 102.10% -27.23% -
  Horiz. % 0.00% 0.00% 0.00% 87.80% 147.07% 72.77% 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 9.73 % 10.66 % 6.03 % 10.39 % 14.18 % 17.61 % 20.33 % -11.55%
  YoY % -8.72% 76.78% -41.96% -26.73% -19.48% -13.38% -
  Horiz. % 47.86% 52.43% 29.66% 51.11% 69.75% 86.62% 100.00%
ROE 3.49 % 4.25 % 2.40 % 5.66 % 5.00 % 5.95 % 5.81 % -8.14%
  YoY % -17.88% 77.08% -57.60% 13.20% -15.97% 2.41% -
  Horiz. % 60.07% 73.15% 41.31% 97.42% 86.06% 102.41% 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 63.53 68.57 78.82 107.93 72.01 68.26 55.15 2.38%
  YoY % -7.35% -13.00% -26.97% 49.88% 5.49% 23.77% -
  Horiz. % 115.19% 124.33% 142.92% 195.70% 130.57% 123.77% 100.00%
EPS 6.18 7.31 4.76 11.21 10.21 12.02 11.22 -9.45%
  YoY % -15.46% 53.57% -57.54% 9.79% -15.06% 7.13% -
  Horiz. % 55.08% 65.15% 42.42% 99.91% 91.00% 107.13% 100.00%
DPS 0.00 0.00 0.00 4.00 6.00 3.50 4.50 -
  YoY % 0.00% 0.00% 0.00% -33.33% 71.43% -22.22% -
  Horiz. % 0.00% 0.00% 0.00% 88.89% 133.33% 77.78% 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 63.09 68.10 59.94 84.00 57.40 53.22 42.81 6.67%
  YoY % -7.36% 13.61% -28.64% 46.34% 7.85% 24.32% -
  Horiz. % 147.37% 159.07% 140.01% 196.22% 134.08% 124.32% 100.00%
EPS 6.14 7.26 3.62 8.73 8.14 9.37 8.71 -5.66%
  YoY % -15.43% 100.55% -58.53% 7.25% -13.13% 7.58% -
  Horiz. % 70.49% 83.35% 41.56% 100.23% 93.46% 107.58% 100.00%
DPS 0.00 0.00 0.00 3.06 4.78 2.72 3.48 -
  YoY % 0.00% 0.00% 0.00% -35.98% 75.74% -21.84% -
  Horiz. % 0.00% 0.00% 0.00% 87.93% 137.36% 78.16% 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 2.20 2.19 2.31 1.93 2.54 2.77 3.26 -6.34%
  YoY % 0.46% -5.19% 19.69% -24.02% -8.30% -15.03% -
  Horiz. % 67.48% 67.18% 70.86% 59.20% 77.91% 84.97% 100.00%
P/EPS 22.65 20.53 38.27 18.55 17.93 15.72 16.04 5.91%
  YoY % 10.33% -46.35% 106.31% 3.46% 14.06% -2.00% -
  Horiz. % 141.21% 127.99% 238.59% 115.65% 111.78% 98.00% 100.00%
EY 4.41 4.87 2.61 5.39 5.58 6.36 6.23 -5.59%
  YoY % -9.45% 86.59% -51.58% -3.41% -12.26% 2.09% -
  Horiz. % 70.79% 78.17% 41.89% 86.52% 89.57% 102.09% 100.00%
DY 0.00 0.00 0.00 1.92 3.28 1.85 2.50 -
  YoY % 0.00% 0.00% 0.00% -41.46% 77.30% -26.00% -
  Horiz. % 0.00% 0.00% 0.00% 76.80% 131.20% 74.00% 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 2.24 2.19 2.47 1.80 2.47 2.77 3.41 -6.76%
  YoY % 2.28% -11.34% 37.22% -27.13% -10.83% -18.77% -
  Horiz. % 65.69% 64.22% 72.43% 52.79% 72.43% 81.23% 100.00%
P/EPS 22.98 20.53 41.00 17.30 17.44 15.72 16.76 5.40%
  YoY % 11.93% -49.93% 136.99% -0.80% 10.94% -6.21% -
  Horiz. % 137.11% 122.49% 244.63% 103.22% 104.06% 93.79% 100.00%
EY 4.35 4.87 2.44 5.78 5.74 6.36 5.97 -5.13%
  YoY % -10.68% 99.59% -57.79% 0.70% -9.75% 6.53% -
  Horiz. % 72.86% 81.57% 40.87% 96.82% 96.15% 106.53% 100.00%
DY 0.00 0.00 0.00 2.06 3.37 1.85 2.39 -
  YoY % 0.00% 0.00% 0.00% -38.87% 82.16% -22.59% -
  Horiz. % 0.00% 0.00% 0.00% 86.19% 141.00% 77.41% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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