Highlights

[YNHPROP] YoY TTM 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 -     -25.63%    YoY -     -29.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 345,692 383,119 258,369 442,328 328,218 309,169 224,255 7.48%
  YoY % -9.77% 48.28% -41.59% 34.77% 6.16% 37.86% -
  Horiz. % 154.15% 170.84% 115.21% 197.24% 146.36% 137.86% 100.00%
PBT 50,032 56,675 15,157 54,882 68,905 66,444 59,436 -2.83%
  YoY % -11.72% 273.92% -72.38% -20.35% 3.70% 11.79% -
  Horiz. % 84.18% 95.35% 25.50% 92.34% 115.93% 111.79% 100.00%
Tax -17,608 -16,322 2,067 -20,543 -19,855 -14,257 -20,754 -2.70%
  YoY % -7.88% -889.65% 110.06% -3.47% -39.26% 31.30% -
  Horiz. % 84.84% 78.65% -9.96% 98.98% 95.67% 68.70% 100.00%
NP 32,424 40,353 17,224 34,339 49,050 52,187 38,682 -2.90%
  YoY % -19.65% 134.28% -49.84% -29.99% -6.01% 34.91% -
  Horiz. % 83.82% 104.32% 44.53% 88.77% 126.80% 134.91% 100.00%
NP to SH 32,424 40,353 17,224 34,339 49,050 52,187 38,682 -2.90%
  YoY % -19.65% 134.28% -49.84% -29.99% -6.01% 34.91% -
  Horiz. % 83.82% 104.32% 44.53% 88.77% 126.80% 134.91% 100.00%
Tax Rate 35.19 % 28.80 % -13.64 % 37.43 % 28.82 % 21.46 % 34.92 % 0.13%
  YoY % 22.19% 311.14% -136.44% 29.88% 34.30% -38.55% -
  Horiz. % 100.77% 82.47% -39.06% 107.19% 82.53% 61.45% 100.00%
Total Cost 313,268 342,766 241,145 407,989 279,168 256,982 185,573 9.11%
  YoY % -8.61% 42.14% -40.89% 46.14% 8.63% 38.48% -
  Horiz. % 168.81% 184.71% 129.95% 219.85% 150.44% 138.48% 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 0 0 0 16,185 25,271 14,406 6,253 -
  YoY % 0.00% 0.00% 0.00% -35.95% 75.42% 130.36% -
  Horiz. % 0.00% 0.00% 0.00% 258.82% 404.10% 230.36% 100.00%
Div Payout % - % - % - % 47.14 % 51.52 % 27.61 % 16.17 % -
  YoY % 0.00% 0.00% 0.00% -8.50% 86.60% 70.75% -
  Horiz. % 0.00% 0.00% 0.00% 291.53% 318.61% 170.75% 100.00%
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 9.38 % 10.53 % 6.67 % 7.76 % 14.94 % 16.88 % 17.25 % -9.65%
  YoY % -10.92% 57.87% -14.05% -48.06% -11.49% -2.14% -
  Horiz. % 54.38% 61.04% 38.67% 44.99% 86.61% 97.86% 100.00%
ROE 3.44 % 4.43 % 2.16 % 4.18 % 5.90 % 6.24 % 4.84 % -5.53%
  YoY % -22.35% 105.09% -48.33% -29.15% -5.45% 28.93% -
  Horiz. % 71.07% 91.53% 44.63% 86.36% 121.90% 128.93% 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 65.35 72.42 64.04 107.63 78.52 74.72 54.66 3.02%
  YoY % -9.76% 13.09% -40.50% 37.07% 5.09% 36.70% -
  Horiz. % 119.56% 132.49% 117.16% 196.91% 143.65% 136.70% 100.00%
EPS 6.13 7.63 4.27 8.36 11.73 12.61 9.43 -6.92%
  YoY % -19.66% 78.69% -48.92% -28.73% -6.98% 33.72% -
  Horiz. % 65.01% 80.91% 45.28% 88.65% 124.39% 133.72% 100.00%
DPS 0.00 0.00 0.00 4.00 6.00 3.50 1.53 -
  YoY % 0.00% 0.00% 0.00% -33.33% 71.43% 128.76% -
  Horiz. % 0.00% 0.00% 0.00% 261.44% 392.16% 228.76% 100.00%
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 - 525,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.35 72.42 48.84 83.62 62.05 58.44 42.39 7.48%
  YoY % -9.76% 48.28% -41.59% 34.76% 6.18% 37.86% -
  Horiz. % 154.16% 170.84% 115.22% 197.26% 146.38% 137.86% 100.00%
EPS 6.13 7.63 3.26 6.49 9.27 9.87 7.31 -2.89%
  YoY % -19.66% 134.05% -49.77% -29.99% -6.08% 35.02% -
  Horiz. % 83.86% 104.38% 44.60% 88.78% 126.81% 135.02% 100.00%
DPS 0.00 0.00 0.00 3.06 4.78 2.72 1.18 -
  YoY % 0.00% 0.00% 0.00% -35.98% 75.74% 130.51% -
  Horiz. % 0.00% 0.00% 0.00% 259.32% 405.08% 230.51% 100.00%
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 2.17 2.08 3.03 1.77 2.36 2.54 3.48 -7.57%
  YoY % 4.33% -31.35% 71.19% -25.00% -7.09% -27.01% -
  Horiz. % 62.36% 59.77% 87.07% 50.86% 67.82% 72.99% 100.00%
P/EPS 23.17 19.80 45.44 22.74 15.76 15.07 20.15 2.35%
  YoY % 17.02% -56.43% 99.82% 44.29% 4.58% -25.21% -
  Horiz. % 114.99% 98.26% 225.51% 112.85% 78.21% 74.79% 100.00%
EY 4.32 5.05 2.20 4.40 6.34 6.64 4.96 -2.28%
  YoY % -14.46% 129.55% -50.00% -30.60% -4.52% 33.87% -
  Horiz. % 87.10% 101.81% 44.35% 88.71% 127.82% 133.87% 100.00%
DY 0.00 0.00 0.00 2.11 3.24 1.84 0.81 -
  YoY % 0.00% 0.00% 0.00% -34.88% 76.09% 127.16% -
  Horiz. % 0.00% 0.00% 0.00% 260.49% 400.00% 227.16% 100.00%
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 2.10 2.10 2.94 1.78 2.48 2.86 3.60 -8.59%
  YoY % 0.00% -28.57% 65.17% -28.23% -13.29% -20.56% -
  Horiz. % 58.33% 58.33% 81.67% 49.44% 68.89% 79.44% 100.00%
P/EPS 22.35 19.93 44.04 22.98 16.62 16.97 20.89 1.13%
  YoY % 12.14% -54.75% 91.64% 38.27% -2.06% -18.76% -
  Horiz. % 106.99% 95.40% 210.82% 110.00% 79.56% 81.24% 100.00%
EY 4.47 5.02 2.27 4.35 6.02 5.89 4.79 -1.15%
  YoY % -10.96% 121.15% -47.82% -27.74% 2.21% 22.96% -
  Horiz. % 93.32% 104.80% 47.39% 90.81% 125.68% 122.96% 100.00%
DY 0.00 0.00 0.00 2.08 3.08 1.64 0.78 -
  YoY % 0.00% 0.00% 0.00% -32.47% 87.80% 110.26% -
  Horiz. % 0.00% 0.00% 0.00% 266.67% 394.87% 210.26% 100.00%
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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers