Highlights

[YNHPROP] YoY TTM Result on 2014-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     13.95%    YoY -     -6.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 383,119 258,369 442,328 328,218 309,169 224,255 220,631 9.62%
  YoY % 48.28% -41.59% 34.77% 6.16% 37.86% 1.64% -
  Horiz. % 173.65% 117.10% 200.48% 148.76% 140.13% 101.64% 100.00%
PBT 56,675 15,157 54,882 68,905 66,444 59,436 79,784 -5.54%
  YoY % 273.92% -72.38% -20.35% 3.70% 11.79% -25.50% -
  Horiz. % 71.04% 19.00% 68.79% 86.36% 83.28% 74.50% 100.00%
Tax -16,322 2,067 -20,543 -19,855 -14,257 -20,754 -21,620 -4.57%
  YoY % -889.65% 110.06% -3.47% -39.26% 31.30% 4.01% -
  Horiz. % 75.49% -9.56% 95.02% 91.84% 65.94% 95.99% 100.00%
NP 40,353 17,224 34,339 49,050 52,187 38,682 58,164 -5.91%
  YoY % 134.28% -49.84% -29.99% -6.01% 34.91% -33.49% -
  Horiz. % 69.38% 29.61% 59.04% 84.33% 89.72% 66.51% 100.00%
NP to SH 40,353 17,224 34,339 49,050 52,187 38,682 58,184 -5.91%
  YoY % 134.28% -49.84% -29.99% -6.01% 34.91% -33.52% -
  Horiz. % 69.35% 29.60% 59.02% 84.30% 89.69% 66.48% 100.00%
Tax Rate 28.80 % -13.64 % 37.43 % 28.82 % 21.46 % 34.92 % 27.10 % 1.02%
  YoY % 311.14% -136.44% 29.88% 34.30% -38.55% 28.86% -
  Horiz. % 106.27% -50.33% 138.12% 106.35% 79.19% 128.86% 100.00%
Total Cost 342,766 241,145 407,989 279,168 256,982 185,573 162,467 13.24%
  YoY % 42.14% -40.89% 46.14% 8.63% 38.48% 14.22% -
  Horiz. % 210.98% 148.43% 251.12% 171.83% 158.17% 114.22% 100.00%
Net Worth 909,879 798,844 821,904 831,790 835,869 799,975 772,682 2.76%
  YoY % 13.90% -2.81% -1.19% -0.49% 4.49% 3.53% -
  Horiz. % 117.76% 103.39% 106.37% 107.65% 108.18% 103.53% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 0 0 16,185 25,271 14,406 6,253 24,156 -
  YoY % 0.00% 0.00% -35.95% 75.42% 130.36% -74.11% -
  Horiz. % 0.00% 0.00% 67.00% 104.62% 59.64% 25.89% 100.00%
Div Payout % - % - % 47.14 % 51.52 % 27.61 % 16.17 % 41.52 % -
  YoY % 0.00% 0.00% -8.50% 86.60% 70.75% -61.05% -
  Horiz. % 0.00% 0.00% 113.54% 124.08% 66.50% 38.95% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 909,879 798,844 821,904 831,790 835,869 799,975 772,682 2.76%
  YoY % 13.90% -2.81% -1.19% -0.49% 4.49% 3.53% -
  Horiz. % 117.76% 103.39% 106.37% 107.65% 108.18% 103.53% 100.00%
NOSH 528,999 403,456 410,952 417,985 413,796 410,243 406,675 4.48%
  YoY % 31.12% -1.82% -1.68% 1.01% 0.87% 0.88% -
  Horiz. % 130.08% 99.21% 101.05% 102.78% 101.75% 100.88% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.53 % 6.67 % 7.76 % 14.94 % 16.88 % 17.25 % 26.36 % -14.17%
  YoY % 57.87% -14.05% -48.06% -11.49% -2.14% -34.56% -
  Horiz. % 39.95% 25.30% 29.44% 56.68% 64.04% 65.44% 100.00%
ROE 4.43 % 2.16 % 4.18 % 5.90 % 6.24 % 4.84 % 7.53 % -8.45%
  YoY % 105.09% -48.33% -29.15% -5.45% 28.93% -35.72% -
  Horiz. % 58.83% 28.69% 55.51% 78.35% 82.87% 64.28% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.42 64.04 107.63 78.52 74.72 54.66 54.25 4.93%
  YoY % 13.09% -40.50% 37.07% 5.09% 36.70% 0.76% -
  Horiz. % 133.49% 118.05% 198.40% 144.74% 137.73% 100.76% 100.00%
EPS 7.63 4.27 8.36 11.73 12.61 9.43 14.31 -9.94%
  YoY % 78.69% -48.92% -28.73% -6.98% 33.72% -34.10% -
  Horiz. % 53.32% 29.84% 58.42% 81.97% 88.12% 65.90% 100.00%
DPS 0.00 0.00 4.00 6.00 3.50 1.53 6.02 -
  YoY % 0.00% 0.00% -33.33% 71.43% 128.76% -74.58% -
  Horiz. % 0.00% 0.00% 66.45% 99.67% 58.14% 25.42% 100.00%
NAPS 1.7200 1.9800 2.0000 1.9900 2.0200 1.9500 1.9000 -1.64%
  YoY % -13.13% -1.00% 0.50% -1.49% 3.59% 2.63% -
  Horiz. % 90.53% 104.21% 105.26% 104.74% 106.32% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.42 48.84 83.62 62.05 58.44 42.39 41.71 9.62%
  YoY % 48.28% -41.59% 34.76% 6.18% 37.86% 1.63% -
  Horiz. % 173.63% 117.09% 200.48% 148.77% 140.11% 101.63% 100.00%
EPS 7.63 3.26 6.49 9.27 9.87 7.31 11.00 -5.91%
  YoY % 134.05% -49.77% -29.99% -6.08% 35.02% -33.55% -
  Horiz. % 69.36% 29.64% 59.00% 84.27% 89.73% 66.45% 100.00%
DPS 0.00 0.00 3.06 4.78 2.72 1.18 4.57 -
  YoY % 0.00% 0.00% -35.98% 75.74% 130.51% -74.18% -
  Horiz. % 0.00% 0.00% 66.96% 104.60% 59.52% 25.82% 100.00%
NAPS 1.7200 1.5101 1.5537 1.5724 1.5801 1.5122 1.4606 2.76%
  YoY % 13.90% -2.81% -1.19% -0.49% 4.49% 3.53% -
  Horiz. % 117.76% 103.39% 106.37% 107.65% 108.18% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5100 1.9400 1.9000 1.8500 1.9000 1.9000 1.8800 -
P/RPS 2.08 3.03 1.77 2.36 2.54 3.48 3.47 -8.17%
  YoY % -31.35% 71.19% -25.00% -7.09% -27.01% 0.29% -
  Horiz. % 59.94% 87.32% 51.01% 68.01% 73.20% 100.29% 100.00%
P/EPS 19.80 45.44 22.74 15.76 15.07 20.15 13.14 7.07%
  YoY % -56.43% 99.82% 44.29% 4.58% -25.21% 53.35% -
  Horiz. % 150.68% 345.81% 173.06% 119.94% 114.69% 153.35% 100.00%
EY 5.05 2.20 4.40 6.34 6.64 4.96 7.61 -6.60%
  YoY % 129.55% -50.00% -30.60% -4.52% 33.87% -34.82% -
  Horiz. % 66.36% 28.91% 57.82% 83.31% 87.25% 65.18% 100.00%
DY 0.00 0.00 2.11 3.24 1.84 0.81 3.20 -
  YoY % 0.00% 0.00% -34.88% 76.09% 127.16% -74.69% -
  Horiz. % 0.00% 0.00% 65.94% 101.25% 57.50% 25.31% 100.00%
P/NAPS 0.88 0.98 0.95 0.93 0.94 0.97 0.99 -1.94%
  YoY % -10.20% 3.16% 2.15% -1.06% -3.09% -2.02% -
  Horiz. % 88.89% 98.99% 95.96% 93.94% 94.95% 97.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 -
Price 1.5200 1.8800 1.9200 1.9500 2.1400 1.9700 1.9600 -
P/RPS 2.10 2.94 1.78 2.48 2.86 3.60 3.61 -8.63%
  YoY % -28.57% 65.17% -28.23% -13.29% -20.56% -0.28% -
  Horiz. % 58.17% 81.44% 49.31% 68.70% 79.22% 99.72% 100.00%
P/EPS 19.93 44.04 22.98 16.62 16.97 20.89 13.70 6.44%
  YoY % -54.75% 91.64% 38.27% -2.06% -18.76% 52.48% -
  Horiz. % 145.47% 321.46% 167.74% 121.31% 123.87% 152.48% 100.00%
EY 5.02 2.27 4.35 6.02 5.89 4.79 7.30 -6.04%
  YoY % 121.15% -47.82% -27.74% 2.21% 22.96% -34.38% -
  Horiz. % 68.77% 31.10% 59.59% 82.47% 80.68% 65.62% 100.00%
DY 0.00 0.00 2.08 3.08 1.64 0.78 3.07 -
  YoY % 0.00% 0.00% -32.47% 87.80% 110.26% -74.59% -
  Horiz. % 0.00% 0.00% 67.75% 100.33% 53.42% 25.41% 100.00%
P/NAPS 0.88 0.95 0.96 0.98 1.06 1.01 1.03 -2.59%
  YoY % -7.37% -1.04% -2.04% -7.55% 4.95% -1.94% -
  Horiz. % 85.44% 92.23% 93.20% 95.15% 102.91% 98.06% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers