[YNHPROP] QoQ TTM Result on 31-Dec-2014 [#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

YNH Property Bhd_Q4 2014.pdf

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	316,111	347,316	442,328	444,379	475,372	387,531	328,218	-2.47%
YoY %	-8.98%	-21.48%	-0.46%	-6.52%	22.67%	18.07%	-	-
Horiz. %	96.31%	105.82%	134.77%	135.39%	144.83%	118.07%	100.00%	-
PBT	26,578	40,456	54,882	69,261	71,173	68,277	68,905	-46.98%
YoY %	-34.30%	-26.29%	-20.76%	-2.69%	4.24%	-0.91%	-	-
Horiz. %	38.57%	58.71%	79.65%	100.52%	103.29%	99.09%	100.00%	-
Tax	-13,385	-16,755	-20,543	-23,088	-21,908	-20,420	-19,855	-23.09%
YoY %	20.11%	18.44%	11.02%	-5.39%	-7.29%	-2.85%	-	-
Horiz. %	67.41%	84.39%	103.47%	116.28%	110.34%	102.85%	100.00%	-
NP	13,193	23,701	34,339	46,173	49,265	47,857	49,050	-58.29%
YoY %	-44.34%	-30.98%	-25.63%	-6.28%	2.94%	-2.43%	-	-
Horiz. %	26.90%	48.32%	70.01%	94.13%	100.44%	97.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,193	23,701	34,339	46,173	49,265	47,857	49,050	-58.29%
YoY %	-44.34%	-30.98%	-25.63%	-6.28%	2.94%	-2.43%	-	-
Horiz. %	26.90%	48.32%	70.01%	94.13%	100.44%	97.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.36%	41.42%	37.43%	33.33%	30.78%	29.91%	28.82%	-
YoY %	21.58%	10.66%	12.30%	8.28%	2.91%	3.78%	-	-
Horiz. %	174.74%	143.72%	129.88%	115.65%	106.80%	103.78%	100.00%	-
Total Cost	302,918	323,615	407,989	398,206	426,107	339,674	279,168	5.58%
YoY %	-6.40%	-20.68%	2.46%	-6.55%	25.45%	21.67%	-	-
Horiz. %	108.51%	115.92%	146.14%	142.64%	152.63%	121.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	796,183	791,699	821,904	815,199	803,438	790,896	831,790	-2.87%
YoY %	0.57%	-3.68%	0.82%	1.46%	1.59%	-4.92%	-	-
Horiz. %	95.72%	95.18%	98.81%	98.01%	96.59%	95.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	-	8,115	16,185	16,185	24,618	22,789	25,271	-
YoY %	-	-49.86%	0.00%	-34.26%	8.03%	-9.82%	-	-
Horiz. %	-	32.11%	64.05%	64.05%	97.42%	90.18%	100.00%	-
Div Payout %	-	34.24%	47.14%	35.05%	49.97%	47.62%	51.52%	-
YoY %	-	-27.37%	34.49%	-29.86%	4.93%	-7.57%	-	-
Horiz. %	-	66.46%	91.50%	68.03%	96.99%	92.43%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	796,183	791,699	821,904	815,199	803,438	790,896	831,790	-2.87%
YoY %	0.57%	-3.68%	0.82%	1.46%	1.59%	-4.92%	-	-
Horiz. %	95.72%	95.18%	98.81%	98.01%	96.59%	95.08%	100.00%	-
NOSH	406,216	405,999	410,952	411,717	405,777	403,518	417,985	-1.88%
YoY %	0.05%	-1.21%	-0.19%	1.46%	0.56%	-3.46%	-	-
Horiz. %	97.18%	97.13%	98.32%	98.50%	97.08%	96.54%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	4.17%	6.82%	7.76%	10.39%	10.36%	12.35%	14.94%	-
YoY %	-38.86%	-12.11%	-25.31%	0.29%	-16.11%	-17.34%	-	-
Horiz. %	27.91%	45.65%	51.94%	69.54%	69.34%	82.66%	100.00%	-
ROE	1.66%	2.99%	4.18%	5.66%	6.13%	6.05%	5.90%	-
YoY %	-44.48%	-28.47%	-26.15%	-7.67%	1.32%	2.54%	-	-
Horiz. %	28.14%	50.68%	70.85%	95.93%	103.90%	102.54%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	77.82	85.55	107.63	107.93	117.15	96.04	78.52	-0.59%
YoY %	-9.04%	-20.51%	-0.28%	-7.87%	21.98%	22.31%	-	-
Horiz. %	99.11%	108.95%	137.07%	137.46%	149.20%	122.31%	100.00%	-
EPS	3.25	5.84	8.36	11.21	12.14	11.86	11.73	-57.46%
YoY %	-44.35%	-30.14%	-25.42%	-7.66%	2.36%	1.11%	-	-
Horiz. %	27.71%	49.79%	71.27%	95.57%	103.50%	101.11%	100.00%	-
DPS	0.00	2.00	4.00	4.00	6.07	5.65	6.00	-
YoY %	0.00%	-50.00%	0.00%	-34.10%	7.43%	-5.83%	-	-
Horiz. %	0.00%	33.33%	66.67%	66.67%	101.17%	94.17%	100.00%	-
NAPS	1.96	1.95	2.00	1.98	1.98	1.96	1.99	-1.00%
YoY %	0.51%	-2.50%	1.01%	0.00%	1.02%	-1.51%	-	-
Horiz. %	98.49%	97.99%	100.50%	99.50%	99.50%	98.49%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 411,717
RPS	84.53	92.87	118.28	118.82	127.11	103.62	87.76	-2.46%
YoY %	-8.98%	-21.48%	-0.45%	-6.52%	22.67%	18.07%	-	-
Horiz. %	96.32%	105.82%	134.78%	135.39%	144.84%	118.07%	100.00%	-
EPS	3.53	6.34	9.18	12.35	13.17	12.80	13.12	-58.28%
YoY %	-44.32%	-30.94%	-25.67%	-6.23%	2.89%	-2.44%	-	-
Horiz. %	26.91%	48.32%	69.97%	94.13%	100.38%	97.56%	100.00%	-
DPS	0.00	2.17	4.33	4.33	6.58	6.09	6.76	-
YoY %	0.00%	-49.88%	0.00%	-34.19%	8.05%	-9.91%	-	-
Horiz. %	0.00%	32.10%	64.05%	64.05%	97.34%	90.09%	100.00%	-
NAPS	2.1289	2.117	2.1977	2.1798	2.1483	2.1148	2.2242	-2.87%
YoY %	0.56%	-3.67%	0.82%	1.47%	1.58%	-4.92%	-	-
Horiz. %	95.72%	95.18%	98.81%	98.00%	96.59%	95.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.84	1.90	1.90	2.08	2.09	1.95	1.85	-
P/RPS	2.36	2.22	1.77	1.93	1.78	2.03	2.36	0.00%
YoY %	6.31%	25.42%	-8.29%	8.43%	-12.32%	-13.98%	-	-
Horiz. %	100.00%	94.07%	75.00%	81.78%	75.42%	86.02%	100.00%	-
P/EPS	56.65	32.55	22.74	18.55	17.21	16.44	15.76	134.47%
YoY %	74.04%	43.14%	22.59%	7.79%	4.68%	4.31%	-	-
Horiz. %	359.45%	206.54%	144.29%	117.70%	109.20%	104.31%	100.00%	-
EY	1.77	3.07	4.40	5.39	5.81	6.08	6.34	-57.25%
YoY %	-42.35%	-30.23%	-18.37%	-7.23%	-4.44%	-4.10%	-	-
Horiz. %	27.92%	48.42%	69.40%	85.02%	91.64%	95.90%	100.00%	-
DY	0.00	1.05	2.11	1.92	2.90	2.90	3.24	-
YoY %	0.00%	-50.24%	9.90%	-33.79%	0.00%	-10.49%	-	-
Horiz. %	0.00%	32.41%	65.12%	59.26%	89.51%	89.51%	100.00%	-
P/NAPS	0.94	0.97	0.95	1.05	1.06	0.99	0.93	0.71%
YoY %	-3.09%	2.11%	-9.52%	-0.94%	7.07%	6.45%	-	-
Horiz. %	101.08%	104.30%	102.15%	112.90%	113.98%	106.45%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	27/08/15	26/05/15	27/02/15	28/11/14	28/08/14	22/05/14	-
Price	1.90	1.69	1.92	1.94	2.04	2.08	1.95	-
P/RPS	2.44	1.98	1.78	1.80	1.74	2.17	2.48	-1.07%
YoY %	23.23%	11.24%	-1.11%	3.45%	-19.82%	-12.50%	-	-
Horiz. %	98.39%	79.84%	71.77%	72.58%	70.16%	87.50%	100.00%	-
P/EPS	58.50	28.95	22.98	17.30	16.80	17.54	16.62	131.21%
YoY %	102.07%	25.98%	32.83%	2.98%	-4.22%	5.54%	-	-
Horiz. %	351.99%	174.19%	138.27%	104.09%	101.08%	105.54%	100.00%	-
EY	1.71	3.45	4.35	5.78	5.95	5.70	6.02	-56.75%
YoY %	-50.43%	-20.69%	-24.74%	-2.86%	4.39%	-5.32%	-	-
Horiz. %	28.41%	57.31%	72.26%	96.01%	98.84%	94.68%	100.00%	-
DY	0.00	1.18	2.08	2.06	2.97	2.72	3.08	-
YoY %	0.00%	-43.27%	0.97%	-30.64%	9.19%	-11.69%	-	-
Horiz. %	0.00%	38.31%	67.53%	66.88%	96.43%	88.31%	100.00%	-
P/NAPS	0.97	0.87	0.96	0.98	1.03	1.06	0.98	-0.68%
YoY %	11.49%	-9.38%	-2.04%	-4.85%	-2.83%	8.16%	-	-
Horiz. %	98.98%	88.78%	97.96%	100.00%	105.10%	108.16%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos