Highlights

[YNHPROP] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     14.81%    YoY -     -6.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 313,330 294,180 488,306 320,490 278,574 207,512 317,804 -0.24%
  YoY % 6.51% -39.75% 52.36% 15.05% 34.24% -34.70% -
  Horiz. % 98.59% 92.57% 153.65% 100.85% 87.66% 65.30% 100.00%
PBT 44,932 28,598 86,212 70,016 69,076 79,454 87,268 -10.46%
  YoY % 57.12% -66.83% 23.13% 1.36% -13.06% -8.95% -
  Horiz. % 51.49% 32.77% 98.79% 80.23% 79.15% 91.05% 100.00%
Tax -13,522 -13,370 -26,040 -19,468 -15,252 -19,206 -25,690 -10.14%
  YoY % -1.14% 48.66% -33.76% -27.64% 20.59% 25.24% -
  Horiz. % 52.64% 52.04% 101.36% 75.78% 59.37% 74.76% 100.00%
NP 31,410 15,228 60,172 50,548 53,824 60,248 61,578 -10.60%
  YoY % 106.26% -74.69% 19.04% -6.09% -10.66% -2.16% -
  Horiz. % 51.01% 24.73% 97.72% 82.09% 87.41% 97.84% 100.00%
NP to SH 31,410 15,228 60,172 50,548 53,824 60,248 61,578 -10.60%
  YoY % 106.26% -74.69% 19.04% -6.09% -10.66% -2.16% -
  Horiz. % 51.01% 24.73% 97.72% 82.09% 87.41% 97.84% 100.00%
Tax Rate 30.09 % 46.75 % 30.20 % 27.81 % 22.08 % 24.17 % 29.44 % 0.36%
  YoY % -35.64% 54.80% 8.59% 25.95% -8.65% -17.90% -
  Horiz. % 102.21% 158.80% 102.58% 94.46% 75.00% 82.10% 100.00%
Total Cost 281,920 278,952 428,134 269,942 224,750 147,264 256,226 1.60%
  YoY % 1.06% -34.84% 58.60% 20.11% 52.62% -42.53% -
  Horiz. % 110.03% 108.87% 167.09% 105.35% 87.72% 57.47% 100.00%
Net Worth 830,881 793,973 804,482 848,036 809,414 778,576 733,831 2.09%
  YoY % 4.65% -1.31% -5.14% 4.77% 3.96% 6.10% -
  Horiz. % 113.23% 108.20% 109.63% 115.56% 110.30% 106.10% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 16,418 20,887 16,434 244 - -
  YoY % 0.00% 0.00% -21.40% 27.09% 6,619.63% 0.00% -
  Horiz. % 0.00% 0.00% 6,712.76% 8,540.23% 6,719.63% 100.00% -
Div Payout % - % - % 27.29 % 41.32 % 30.53 % 0.41 % - % -
  YoY % 0.00% 0.00% -33.95% 35.34% 7,346.34% 0.00% -
  Horiz. % 0.00% 0.00% 6,656.10% 10,078.05% 7,446.34% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 830,881 793,973 804,482 848,036 809,414 778,576 733,831 2.09%
  YoY % 4.65% -1.31% -5.14% 4.77% 3.96% 6.10% -
  Horiz. % 113.23% 108.20% 109.63% 115.56% 110.30% 106.10% 100.00%
NOSH 413,373 407,165 410,450 417,752 410,870 407,631 398,821 0.60%
  YoY % 1.52% -0.80% -1.75% 1.67% 0.79% 2.21% -
  Horiz. % 103.65% 102.09% 102.92% 104.75% 103.02% 102.21% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.02 % 5.18 % 12.32 % 15.77 % 19.32 % 29.03 % 19.38 % -10.40%
  YoY % 93.44% -57.95% -21.88% -18.37% -33.45% 49.79% -
  Horiz. % 51.70% 26.73% 63.57% 81.37% 99.69% 149.79% 100.00%
ROE 3.78 % 1.92 % 7.48 % 5.96 % 6.65 % 7.74 % 8.39 % -12.43%
  YoY % 96.88% -74.33% 25.50% -10.38% -14.08% -7.75% -
  Horiz. % 45.05% 22.88% 89.15% 71.04% 79.26% 92.25% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.80 72.25 118.97 76.72 67.80 50.91 79.69 -0.83%
  YoY % 4.91% -39.27% 55.07% 13.16% 33.18% -36.11% -
  Horiz. % 95.12% 90.66% 149.29% 96.27% 85.08% 63.89% 100.00%
EPS 7.70 3.74 14.66 12.10 13.10 14.78 15.44 -10.94%
  YoY % 105.88% -74.49% 21.16% -7.63% -11.37% -4.27% -
  Horiz. % 49.87% 24.22% 94.95% 78.37% 84.84% 95.73% 100.00%
DPS 0.00 0.00 4.00 5.00 4.00 0.06 0.00 -
  YoY % 0.00% 0.00% -20.00% 25.00% 6,566.67% 0.00% -
  Horiz. % 0.00% 0.00% 6,666.67% 8,333.33% 6,666.67% 100.00% -
NAPS 2.0100 1.9500 1.9600 2.0300 1.9700 1.9100 1.8400 1.48%
  YoY % 3.08% -0.51% -3.45% 3.05% 3.14% 3.80% -
  Horiz. % 109.24% 105.98% 106.52% 110.33% 107.07% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.23 55.61 92.31 60.58 52.66 39.23 60.08 -0.24%
  YoY % 6.51% -39.76% 52.38% 15.04% 34.23% -34.70% -
  Horiz. % 98.59% 92.56% 153.65% 100.83% 87.65% 65.30% 100.00%
EPS 5.94 2.88 11.37 9.56 10.17 11.39 11.64 -10.60%
  YoY % 106.25% -74.67% 18.93% -6.00% -10.71% -2.15% -
  Horiz. % 51.03% 24.74% 97.68% 82.13% 87.37% 97.85% 100.00%
DPS 0.00 0.00 3.10 3.95 3.11 0.05 0.00 -
  YoY % 0.00% 0.00% -21.52% 27.01% 6,120.00% 0.00% -
  Horiz. % 0.00% 0.00% 6,200.00% 7,900.00% 6,220.00% 100.00% -
NAPS 1.5707 1.5009 1.5208 1.6031 1.5301 1.4718 1.3872 2.09%
  YoY % 4.65% -1.31% -5.13% 4.77% 3.96% 6.10% -
  Horiz. % 113.23% 108.20% 109.63% 115.56% 110.30% 106.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.8800 1.9000 1.9500 1.9900 1.9400 1.9700 1.6000 -
P/RPS 2.48 2.63 1.64 2.59 2.86 3.87 2.01 3.56%
  YoY % -5.70% 60.37% -36.68% -9.44% -26.10% 92.54% -
  Horiz. % 123.38% 130.85% 81.59% 128.86% 142.29% 192.54% 100.00%
P/EPS 24.74 50.80 13.30 16.45 14.81 13.33 10.36 15.60%
  YoY % -51.30% 281.95% -19.15% 11.07% 11.10% 28.67% -
  Horiz. % 238.80% 490.35% 128.38% 158.78% 142.95% 128.67% 100.00%
EY 4.04 1.97 7.52 6.08 6.75 7.50 9.65 -13.50%
  YoY % 105.08% -73.80% 23.68% -9.93% -10.00% -22.28% -
  Horiz. % 41.87% 20.41% 77.93% 63.01% 69.95% 77.72% 100.00%
DY 0.00 0.00 2.05 2.51 2.06 0.03 0.00 -
  YoY % 0.00% 0.00% -18.33% 21.84% 6,766.67% 0.00% -
  Horiz. % 0.00% 0.00% 6,833.33% 8,366.67% 6,866.67% 100.00% -
P/NAPS 0.94 0.97 0.99 0.98 0.98 1.03 0.87 1.30%
  YoY % -3.09% -2.02% 1.02% 0.00% -4.85% 18.39% -
  Horiz. % 108.05% 111.49% 113.79% 112.64% 112.64% 118.39% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 -
Price 1.9200 1.6900 2.0800 1.9000 1.9200 1.7400 1.7000 -
P/RPS 2.53 2.34 1.75 2.48 2.83 3.42 2.13 2.91%
  YoY % 8.12% 33.71% -29.44% -12.37% -17.25% 60.56% -
  Horiz. % 118.78% 109.86% 82.16% 116.43% 132.86% 160.56% 100.00%
P/EPS 25.27 45.19 14.19 15.70 14.66 11.77 11.01 14.84%
  YoY % -44.08% 218.46% -9.62% 7.09% 24.55% 6.90% -
  Horiz. % 229.52% 410.45% 128.88% 142.60% 133.15% 106.90% 100.00%
EY 3.96 2.21 7.05 6.37 6.82 8.49 9.08 -12.91%
  YoY % 79.19% -68.65% 10.68% -6.60% -19.67% -6.50% -
  Horiz. % 43.61% 24.34% 77.64% 70.15% 75.11% 93.50% 100.00%
DY 0.00 0.00 1.92 2.63 2.08 0.03 0.00 -
  YoY % 0.00% 0.00% -27.00% 26.44% 6,833.33% 0.00% -
  Horiz. % 0.00% 0.00% 6,400.00% 8,766.67% 6,933.33% 100.00% -
P/NAPS 0.96 0.87 1.06 0.94 0.97 0.91 0.92 0.71%
  YoY % 10.34% -17.92% 12.77% -3.09% 6.59% -1.09% -
  Horiz. % 104.35% 94.57% 115.22% 102.17% 105.43% 98.91% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers