[YNHPROP] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.94%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 346,488 303,881 316,111 475,372 279,339 287,074 203,221 9.29%
PBT 43,262 37,883 26,578 71,173 64,695 56,756 77,547 -9.26%
Tax -14,550 -2,118 -13,385 -21,908 -17,847 -12,306 -26,730 -9.63%
NP 28,712 35,765 13,193 49,265 46,848 44,450 50,817 -9.06%
-
NP to SH 28,712 35,765 13,193 49,265 46,848 44,450 50,837 -9.07%
-
Tax Rate 33.63% 5.59% 50.36% 30.78% 27.59% 21.68% 34.47% -
Total Cost 317,776 268,116 302,918 426,107 232,491 242,624 152,404 13.01%
-
Net Worth 914,088 776,562 796,183 803,438 846,563 820,314 784,790 2.57%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 24,618 16,838 14,406 36,454 -
Div Payout % - - - 49.97% 35.94% 32.41% 71.71% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 914,088 776,562 796,183 803,438 846,563 820,314 784,790 2.57%
NOSH 528,999 528,999 406,216 405,777 419,090 412,218 408,744 4.38%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.29% 11.77% 4.17% 10.36% 16.77% 15.48% 25.01% -
ROE 3.14% 4.61% 1.66% 6.13% 5.53% 5.42% 6.48% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 65.96 66.13 77.82 117.15 66.65 69.64 49.72 4.81%
EPS 5.47 7.78 3.25 12.14 11.18 10.78 12.44 -12.78%
DPS 0.00 0.00 0.00 6.07 4.00 3.50 9.00 -
NAPS 1.74 1.69 1.96 1.98 2.02 1.99 1.92 -1.62%
Adjusted Per Share Value based on latest NOSH - 405,777
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 92.65 81.26 84.53 127.11 74.69 76.76 54.34 9.29%
EPS 7.68 9.56 3.53 13.17 12.53 11.89 13.59 -9.06%
DPS 0.00 0.00 0.00 6.58 4.50 3.85 9.75 -
NAPS 2.4442 2.0765 2.1289 2.1483 2.2637 2.1935 2.0985 2.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.40 1.62 1.84 2.09 1.80 1.86 1.69 -
P/RPS 2.12 2.45 2.36 1.78 2.70 2.67 3.40 -7.56%
P/EPS 25.62 20.81 56.65 17.21 16.10 17.25 13.59 11.13%
EY 3.90 4.80 1.77 5.81 6.21 5.80 7.36 -10.03%
DY 0.00 0.00 0.00 2.90 2.22 1.88 5.33 -
P/NAPS 0.80 0.96 0.94 1.06 0.89 0.93 0.88 -1.57%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 29/11/16 30/11/15 28/11/14 28/11/13 28/11/12 25/11/11 -
Price 1.40 1.53 1.90 2.04 1.73 1.87 1.79 -
P/RPS 2.12 2.31 2.44 1.74 2.60 2.69 3.60 -8.43%
P/EPS 25.62 19.66 58.50 16.80 15.48 17.34 14.39 10.08%
EY 3.90 5.09 1.71 5.95 6.46 5.77 6.95 -9.17%
DY 0.00 0.00 0.00 2.97 2.31 1.87 5.03 -
P/NAPS 0.80 0.91 0.97 1.03 0.86 0.94 0.93 -2.47%

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
Post a Comment