[YNHPROP] YoY TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
YNH Property Bhd_Q2 2015(Report)-3.pdf 
