Highlights

[YNHPROP] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -11.57%    YoY -     19.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 261,022 313,330 294,180 488,306 320,490 278,574 207,512 3.89%
  YoY % -16.69% 6.51% -39.75% 52.36% 15.05% 34.24% -
  Horiz. % 125.79% 150.99% 141.77% 235.31% 154.44% 134.24% 100.00%
PBT 36,112 44,932 28,598 86,212 70,016 69,076 79,454 -12.31%
  YoY % -19.63% 57.12% -66.83% 23.13% 1.36% -13.06% -
  Horiz. % 45.45% 56.55% 35.99% 108.51% 88.12% 86.94% 100.00%
Tax -14,076 -13,522 -13,370 -26,040 -19,468 -15,252 -19,206 -5.04%
  YoY % -4.10% -1.14% 48.66% -33.76% -27.64% 20.59% -
  Horiz. % 73.29% 70.41% 69.61% 135.58% 101.36% 79.41% 100.00%
NP 22,036 31,410 15,228 60,172 50,548 53,824 60,248 -15.42%
  YoY % -29.84% 106.26% -74.69% 19.04% -6.09% -10.66% -
  Horiz. % 36.58% 52.13% 25.28% 99.87% 83.90% 89.34% 100.00%
NP to SH 22,036 31,410 15,228 60,172 50,548 53,824 60,248 -15.42%
  YoY % -29.84% 106.26% -74.69% 19.04% -6.09% -10.66% -
  Horiz. % 36.58% 52.13% 25.28% 99.87% 83.90% 89.34% 100.00%
Tax Rate 38.98 % 30.09 % 46.75 % 30.20 % 27.81 % 22.08 % 24.17 % 8.28%
  YoY % 29.54% -35.64% 54.80% 8.59% 25.95% -8.65% -
  Horiz. % 161.27% 124.49% 193.42% 124.95% 115.06% 91.35% 100.00%
Total Cost 238,986 281,920 278,952 428,134 269,942 224,750 147,264 8.40%
  YoY % -15.23% 1.06% -34.84% 58.60% 20.11% 52.62% -
  Horiz. % 162.28% 191.44% 189.42% 290.73% 183.30% 152.62% 100.00%
Net Worth 920,459 830,881 793,973 804,482 848,036 809,414 778,576 2.83%
  YoY % 10.78% 4.65% -1.31% -5.14% 4.77% 3.96% -
  Horiz. % 118.22% 106.72% 101.98% 103.33% 108.92% 103.96% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 16,418 20,887 16,434 244 -
  YoY % 0.00% 0.00% 0.00% -21.40% 27.09% 6,619.63% -
  Horiz. % 0.00% 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% 0.00% -33.95% 35.34% 7,346.34% -
  Horiz. % 0.00% 0.00% 0.00% 6,656.10% 10,078.05% 7,446.34% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 920,459 830,881 793,973 804,482 848,036 809,414 778,576 2.83%
  YoY % 10.78% 4.65% -1.31% -5.14% 4.77% 3.96% -
  Horiz. % 118.22% 106.72% 101.98% 103.33% 108.92% 103.96% 100.00%
NOSH 528,999 413,373 407,165 410,450 417,752 410,870 407,631 4.44%
  YoY % 27.97% 1.52% -0.80% -1.75% 1.67% 0.79% -
  Horiz. % 129.77% 101.41% 99.89% 100.69% 102.48% 100.79% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.44 % 10.02 % 5.18 % 12.32 % 15.77 % 19.32 % 29.03 % -18.59%
  YoY % -15.77% 93.44% -57.95% -21.88% -18.37% -33.45% -
  Horiz. % 29.07% 34.52% 17.84% 42.44% 54.32% 66.55% 100.00%
ROE 2.39 % 3.78 % 1.92 % 7.48 % 5.96 % 6.65 % 7.74 % -17.77%
  YoY % -36.77% 96.88% -74.33% 25.50% -10.38% -14.08% -
  Horiz. % 30.88% 48.84% 24.81% 96.64% 77.00% 85.92% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.34 75.80 72.25 118.97 76.72 67.80 50.91 -0.52%
  YoY % -34.91% 4.91% -39.27% 55.07% 13.16% 33.18% -
  Horiz. % 96.92% 148.89% 141.92% 233.69% 150.70% 133.18% 100.00%
EPS 4.16 7.70 3.74 14.66 12.10 13.10 14.78 -19.03%
  YoY % -45.97% 105.88% -74.49% 21.16% -7.63% -11.37% -
  Horiz. % 28.15% 52.10% 25.30% 99.19% 81.87% 88.63% 100.00%
DPS 0.00 0.00 0.00 4.00 5.00 4.00 0.06 -
  YoY % 0.00% 0.00% 0.00% -20.00% 25.00% 6,566.67% -
  Horiz. % 0.00% 0.00% 0.00% 6,666.67% 8,333.33% 6,666.67% 100.00%
NAPS 1.7400 2.0100 1.9500 1.9600 2.0300 1.9700 1.9100 -1.54%
  YoY % -13.43% 3.08% -0.51% -3.45% 3.05% 3.14% -
  Horiz. % 91.10% 105.24% 102.09% 102.62% 106.28% 103.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.34 59.23 55.61 92.31 60.58 52.66 39.23 3.89%
  YoY % -16.70% 6.51% -39.76% 52.38% 15.04% 34.23% -
  Horiz. % 125.77% 150.98% 141.75% 235.30% 154.42% 134.23% 100.00%
EPS 4.16 5.94 2.88 11.37 9.56 10.17 11.39 -15.44%
  YoY % -29.97% 106.25% -74.67% 18.93% -6.00% -10.71% -
  Horiz. % 36.52% 52.15% 25.29% 99.82% 83.93% 89.29% 100.00%
DPS 0.00 0.00 0.00 3.10 3.95 3.11 0.05 -
  YoY % 0.00% 0.00% 0.00% -21.52% 27.01% 6,120.00% -
  Horiz. % 0.00% 0.00% 0.00% 6,200.00% 7,900.00% 6,220.00% 100.00%
NAPS 1.7400 1.5707 1.5009 1.5208 1.6031 1.5301 1.4718 2.83%
  YoY % 10.78% 4.65% -1.31% -5.13% 4.77% 3.96% -
  Horiz. % 118.22% 106.72% 101.98% 103.33% 108.92% 103.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.4800 1.8800 1.9000 1.9500 1.9900 1.9400 1.9700 -
P/RPS 3.00 2.48 2.63 1.64 2.59 2.86 3.87 -4.15%
  YoY % 20.97% -5.70% 60.37% -36.68% -9.44% -26.10% -
  Horiz. % 77.52% 64.08% 67.96% 42.38% 66.93% 73.90% 100.00%
P/EPS 35.53 24.74 50.80 13.30 16.45 14.81 13.33 17.73%
  YoY % 43.61% -51.30% 281.95% -19.15% 11.07% 11.10% -
  Horiz. % 266.54% 185.60% 381.10% 99.77% 123.41% 111.10% 100.00%
EY 2.81 4.04 1.97 7.52 6.08 6.75 7.50 -15.08%
  YoY % -30.45% 105.08% -73.80% 23.68% -9.93% -10.00% -
  Horiz. % 37.47% 53.87% 26.27% 100.27% 81.07% 90.00% 100.00%
DY 0.00 0.00 0.00 2.05 2.51 2.06 0.03 -
  YoY % 0.00% 0.00% 0.00% -18.33% 21.84% 6,766.67% -
  Horiz. % 0.00% 0.00% 0.00% 6,833.33% 8,366.67% 6,866.67% 100.00%
P/NAPS 0.85 0.94 0.97 0.99 0.98 0.98 1.03 -3.15%
  YoY % -9.57% -3.09% -2.02% 1.02% 0.00% -4.85% -
  Horiz. % 82.52% 91.26% 94.17% 96.12% 95.15% 95.15% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 -
Price 1.4000 1.9200 1.6900 2.0800 1.9000 1.9200 1.7400 -
P/RPS 2.84 2.53 2.34 1.75 2.48 2.83 3.42 -3.05%
  YoY % 12.25% 8.12% 33.71% -29.44% -12.37% -17.25% -
  Horiz. % 83.04% 73.98% 68.42% 51.17% 72.51% 82.75% 100.00%
P/EPS 33.61 25.27 45.19 14.19 15.70 14.66 11.77 19.09%
  YoY % 33.00% -44.08% 218.46% -9.62% 7.09% 24.55% -
  Horiz. % 285.56% 214.70% 383.94% 120.56% 133.39% 124.55% 100.00%
EY 2.98 3.96 2.21 7.05 6.37 6.82 8.49 -16.00%
  YoY % -24.75% 79.19% -68.65% 10.68% -6.60% -19.67% -
  Horiz. % 35.10% 46.64% 26.03% 83.04% 75.03% 80.33% 100.00%
DY 0.00 0.00 0.00 1.92 2.63 2.08 0.03 -
  YoY % 0.00% 0.00% 0.00% -27.00% 26.44% 6,833.33% -
  Horiz. % 0.00% 0.00% 0.00% 6,400.00% 8,766.67% 6,933.33% 100.00%
P/NAPS 0.80 0.96 0.87 1.06 0.94 0.97 0.91 -2.12%
  YoY % -16.67% 10.34% -17.92% 12.77% -3.09% 6.59% -
  Horiz. % 87.91% 105.49% 95.60% 116.48% 103.30% 106.59% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers