Highlights

[YNHPROP] YoY TTM Result on 2015-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -30.98%    YoY -     -50.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 380,999 334,092 326,664 347,316 387,531 302,484 262,005 6.44%
  YoY % 14.04% 2.27% -5.95% -10.38% 28.12% 15.45% -
  Horiz. % 145.42% 127.51% 124.68% 132.56% 147.91% 115.45% 100.00%
PBT 43,134 49,159 28,894 40,456 68,277 63,899 63,411 -6.22%
  YoY % -12.26% 70.14% -28.58% -40.75% 6.85% 0.77% -
  Horiz. % 68.02% 77.52% 45.57% 63.80% 107.67% 100.77% 100.00%
Tax -13,391 -15,458 -1,670 -16,755 -20,420 -15,947 -20,572 -6.90%
  YoY % 13.37% -825.63% 90.03% 17.95% -28.05% 22.48% -
  Horiz. % 65.09% 75.14% 8.12% 81.45% 99.26% 77.52% 100.00%
NP 29,743 33,701 27,224 23,701 47,857 47,952 42,839 -5.90%
  YoY % -11.74% 23.79% 14.86% -50.48% -0.20% 11.94% -
  Horiz. % 69.43% 78.67% 63.55% 55.33% 111.71% 111.94% 100.00%
NP to SH 29,743 33,701 27,224 23,701 47,857 47,952 42,839 -5.90%
  YoY % -11.74% 23.79% 14.86% -50.48% -0.20% 11.94% -
  Horiz. % 69.43% 78.67% 63.55% 55.33% 111.71% 111.94% 100.00%
Tax Rate 31.05 % 31.44 % 5.78 % 41.42 % 29.91 % 24.96 % 32.44 % -0.73%
  YoY % -1.24% 443.94% -86.05% 38.48% 19.83% -23.06% -
  Horiz. % 95.72% 96.92% 17.82% 127.68% 92.20% 76.94% 100.00%
Total Cost 351,256 300,391 299,440 323,615 339,674 254,532 219,166 8.17%
  YoY % 16.93% 0.32% -7.47% -4.73% 33.45% 16.14% -
  Horiz. % 160.27% 137.06% 136.63% 147.66% 154.98% 116.14% 100.00%
Net Worth 946,909 920,459 830,443 791,699 790,896 856,864 809,976 2.64%
  YoY % 2.87% 10.84% 4.89% 0.10% -7.70% 5.79% -
  Horiz. % 116.91% 113.64% 102.53% 97.74% 97.64% 105.79% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 8,115 22,789 16,735 14,354 -
  YoY % 0.00% 0.00% 0.00% -64.39% 36.17% 16.59% -
  Horiz. % 0.00% 0.00% 0.00% 56.54% 158.77% 116.59% 100.00%
Div Payout % - % - % - % 34.24 % 47.62 % 34.90 % 33.51 % -
  YoY % 0.00% 0.00% 0.00% -28.10% 36.45% 4.15% -
  Horiz. % 0.00% 0.00% 0.00% 102.18% 142.11% 104.15% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 946,909 920,459 830,443 791,699 790,896 856,864 809,976 2.64%
  YoY % 2.87% 10.84% 4.89% 0.10% -7.70% 5.79% -
  Horiz. % 116.91% 113.64% 102.53% 97.74% 97.64% 105.79% 100.00%
NOSH 528,999 528,999 413,156 405,999 403,518 422,100 411,155 4.29%
  YoY % 0.00% 28.04% 1.76% 0.61% -4.40% 2.66% -
  Horiz. % 128.66% 128.66% 100.49% 98.75% 98.14% 102.66% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.81 % 10.09 % 8.33 % 6.82 % 12.35 % 15.85 % 16.35 % -11.58%
  YoY % -22.60% 21.13% 22.14% -44.78% -22.08% -3.06% -
  Horiz. % 47.77% 61.71% 50.95% 41.71% 75.54% 96.94% 100.00%
ROE 3.14 % 3.66 % 3.28 % 2.99 % 6.05 % 5.60 % 5.29 % -8.32%
  YoY % -14.21% 11.59% 9.70% -50.58% 8.04% 5.86% -
  Horiz. % 59.36% 69.19% 62.00% 56.52% 114.37% 105.86% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 72.02 63.16 79.07 85.55 96.04 71.66 63.72 2.06%
  YoY % 14.03% -20.12% -7.57% -10.92% 34.02% 12.46% -
  Horiz. % 113.03% 99.12% 124.09% 134.26% 150.72% 112.46% 100.00%
EPS 5.62 6.37 6.59 5.84 11.86 11.36 10.42 -9.77%
  YoY % -11.77% -3.34% 12.84% -50.76% 4.40% 9.02% -
  Horiz. % 53.93% 61.13% 63.24% 56.05% 113.82% 109.02% 100.00%
DPS 0.00 0.00 0.00 2.00 5.65 3.96 3.50 -
  YoY % 0.00% 0.00% 0.00% -64.60% 42.68% 13.14% -
  Horiz. % 0.00% 0.00% 0.00% 57.14% 161.43% 113.14% 100.00%
NAPS 1.7900 1.7400 2.0100 1.9500 1.9600 2.0300 1.9700 -1.58%
  YoY % 2.87% -13.43% 3.08% -0.51% -3.45% 3.05% -
  Horiz. % 90.86% 88.32% 102.03% 98.98% 99.49% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 72.02 63.16 61.75 65.66 73.26 57.18 49.53 6.44%
  YoY % 14.03% 2.28% -5.95% -10.37% 28.12% 15.45% -
  Horiz. % 145.41% 127.52% 124.67% 132.57% 147.91% 115.45% 100.00%
EPS 5.62 6.37 5.15 4.48 9.05 9.06 8.10 -5.91%
  YoY % -11.77% 23.69% 14.96% -50.50% -0.11% 11.85% -
  Horiz. % 69.38% 78.64% 63.58% 55.31% 111.73% 111.85% 100.00%
DPS 0.00 0.00 0.00 1.53 4.31 3.16 2.71 -
  YoY % 0.00% 0.00% 0.00% -64.50% 36.39% 16.61% -
  Horiz. % 0.00% 0.00% 0.00% 56.46% 159.04% 116.61% 100.00%
NAPS 1.7900 1.7400 1.5698 1.4966 1.4951 1.6198 1.5311 2.64%
  YoY % 2.87% 10.84% 4.89% 0.10% -7.70% 5.79% -
  Horiz. % 116.91% 113.64% 102.53% 97.75% 97.65% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 1.4800 1.8800 1.9000 1.9500 1.9900 1.9400 -
P/RPS 1.80 2.34 2.38 2.22 2.03 2.78 3.04 -8.36%
  YoY % -23.08% -1.68% 7.21% 9.36% -26.98% -8.55% -
  Horiz. % 59.21% 76.97% 78.29% 73.03% 66.78% 91.45% 100.00%
P/EPS 23.12 23.23 28.53 32.55 16.44 17.52 18.62 3.67%
  YoY % -0.47% -18.58% -12.35% 97.99% -6.16% -5.91% -
  Horiz. % 124.17% 124.76% 153.22% 174.81% 88.29% 94.09% 100.00%
EY 4.33 4.30 3.50 3.07 6.08 5.71 5.37 -3.52%
  YoY % 0.70% 22.86% 14.01% -49.51% 6.48% 6.33% -
  Horiz. % 80.63% 80.07% 65.18% 57.17% 113.22% 106.33% 100.00%
DY 0.00 0.00 0.00 1.05 2.90 1.99 1.80 -
  YoY % 0.00% 0.00% 0.00% -63.79% 45.73% 10.56% -
  Horiz. % 0.00% 0.00% 0.00% 58.33% 161.11% 110.56% 100.00%
P/NAPS 0.73 0.85 0.94 0.97 0.99 0.98 0.98 -4.79%
  YoY % -14.12% -9.57% -3.09% -2.02% 1.02% 0.00% -
  Horiz. % 74.49% 86.73% 95.92% 98.98% 101.02% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 -
Price 1.4200 1.4000 1.9200 1.6900 2.0800 1.9000 1.9200 -
P/RPS 1.97 2.22 2.43 1.98 2.17 2.65 3.01 -6.82%
  YoY % -11.26% -8.64% 22.73% -8.76% -18.11% -11.96% -
  Horiz. % 65.45% 73.75% 80.73% 65.78% 72.09% 88.04% 100.00%
P/EPS 25.26 21.98 29.14 28.95 17.54 16.72 18.43 5.39%
  YoY % 14.92% -24.57% 0.66% 65.05% 4.90% -9.28% -
  Horiz. % 137.06% 119.26% 158.11% 157.08% 95.17% 90.72% 100.00%
EY 3.96 4.55 3.43 3.45 5.70 5.98 5.43 -5.12%
  YoY % -12.97% 32.65% -0.58% -39.47% -4.68% 10.13% -
  Horiz. % 72.93% 83.79% 63.17% 63.54% 104.97% 110.13% 100.00%
DY 0.00 0.00 0.00 1.18 2.72 2.09 1.82 -
  YoY % 0.00% 0.00% 0.00% -56.62% 30.14% 14.84% -
  Horiz. % 0.00% 0.00% 0.00% 64.84% 149.45% 114.84% 100.00%
P/NAPS 0.79 0.80 0.96 0.87 1.06 0.94 0.97 -3.36%
  YoY % -1.25% -16.67% 10.34% -17.92% 12.77% -3.09% -
  Horiz. % 81.44% 82.47% 98.97% 89.69% 109.28% 96.91% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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