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 - 521,153
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 73.51 49.58 84.87 62.98 59.32 43.03 42.34 9.62%
  YoY % 48.27% -41.58% 34.76% 6.17% 37.86% 1.63% -
  Horiz. % 173.62% 117.10% 200.45% 148.75% 140.10% 101.63% 100.00%
EPS 7.74 3.30 6.59 9.41 10.01 7.42 11.16 -5.91%
  YoY % 134.55% -49.92% -29.97% -5.99% 34.91% -33.51% -
  Horiz. % 69.35% 29.57% 59.05% 84.32% 89.70% 66.49% 100.00%
DPS 0.00 0.00 3.11 4.85 2.76 1.20 4.64 -
  YoY % 0.00% 0.00% -35.88% 75.72% 130.00% -74.14% -
  Horiz. % 0.00% 0.00% 67.03% 104.53% 59.48% 25.86% 100.00%
NAPS 1.7459 1.5328 1.5771 1.5961 1.6039 1.5350 1.4826 2.76%
  YoY % 13.90% -2.81% -1.19% -0.49% 4.49% 3.53% -
  Horiz. % 117.76% 103.39% 106.37% 107.66% 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.
 


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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS