Highlights

[YNHPROP] YoY Annualized Quarter Result on 2013-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -10.60%    YoY -     -11.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 369,722 306,495 390,505 303,086 269,244 214,086 259,709 6.06%
  YoY % 20.63% -21.51% 28.84% 12.57% 25.76% -17.57% -
  Horiz. % 142.36% 118.01% 150.36% 116.70% 103.67% 82.43% 100.00%
PBT 52,365 25,058 69,984 60,625 63,876 65,224 71,453 -5.04%
  YoY % 108.98% -64.19% 15.44% -5.09% -2.07% -8.72% -
  Horiz. % 73.29% 35.07% 97.94% 84.85% 89.40% 91.28% 100.00%
Tax -14,363 -6,483 -23,270 -17,860 -15,447 -20,936 -19,123 -4.65%
  YoY % -121.55% 72.14% -30.29% -15.62% 26.22% -9.48% -
  Horiz. % 75.11% 33.90% 121.69% 93.40% 80.78% 109.48% 100.00%
NP 38,002 18,575 46,714 42,765 48,429 44,288 52,330 -5.19%
  YoY % 104.59% -60.24% 9.23% -11.70% 9.35% -15.37% -
  Horiz. % 72.62% 35.50% 89.27% 81.72% 92.55% 84.63% 100.00%
NP to SH 38,002 18,575 46,714 42,765 48,429 44,288 52,330 -5.19%
  YoY % 104.59% -60.24% 9.23% -11.70% 9.35% -15.37% -
  Horiz. % 72.62% 35.50% 89.27% 81.72% 92.55% 84.63% 100.00%
Tax Rate 27.43 % 25.87 % 33.25 % 29.46 % 24.18 % 32.10 % 26.76 % 0.41%
  YoY % 6.03% -22.20% 12.86% 21.84% -24.67% 19.96% -
  Horiz. % 102.50% 96.67% 124.25% 110.09% 90.36% 119.96% 100.00%
Total Cost 331,720 287,920 343,791 260,321 220,815 169,798 207,379 8.14%
  YoY % 15.21% -16.25% 32.06% 17.89% 30.05% -18.12% -
  Horiz. % 159.96% 138.84% 165.78% 125.53% 106.48% 81.88% 100.00%
Net Worth 903,581 799,268 811,923 858,375 827,185 787,929 743,530 3.30%
  YoY % 13.05% -1.56% -5.41% 3.77% 4.98% 5.97% -
  Horiz. % 121.53% 107.50% 109.20% 115.45% 111.25% 105.97% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 10,519 14,403 18,371 17,988 -
  YoY % 0.00% 0.00% 0.00% -26.97% -21.60% 2.13% -
  Horiz. % 0.00% 0.00% 0.00% 58.48% 80.07% 102.13% 100.00%
Div Payout % - % - % - % 24.60 % 29.74 % 41.48 % 34.38 % -
  YoY % 0.00% 0.00% 0.00% -17.28% -28.30% 20.65% -
  Horiz. % 0.00% 0.00% 0.00% 71.55% 86.50% 120.65% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 903,581 799,268 811,923 858,375 827,185 787,929 743,530 3.30%
  YoY % 13.05% -1.56% -5.41% 3.77% 4.98% 5.97% -
  Horiz. % 121.53% 107.50% 109.20% 115.45% 111.25% 105.97% 100.00%
NOSH 525,338 403,670 410,062 420,772 411,535 408,253 399,747 4.65%
  YoY % 30.14% -1.56% -2.55% 2.24% 0.80% 2.13% -
  Horiz. % 131.42% 100.98% 102.58% 105.26% 102.95% 102.13% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.28 % 6.06 % 11.96 % 14.11 % 17.99 % 20.69 % 20.15 % -10.60%
  YoY % 69.64% -49.33% -15.24% -21.57% -13.05% 2.68% -
  Horiz. % 51.02% 30.07% 59.35% 70.02% 89.28% 102.68% 100.00%
ROE 4.21 % 2.32 % 5.75 % 4.98 % 5.85 % 5.62 % 7.04 % -8.21%
  YoY % 81.47% -59.65% 15.46% -14.87% 4.09% -20.17% -
  Horiz. % 59.80% 32.95% 81.68% 70.74% 83.10% 79.83% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 70.38 75.93 95.23 72.03 65.42 52.44 64.97 1.34%
  YoY % -7.31% -20.27% 32.21% 10.10% 24.75% -19.29% -
  Horiz. % 108.33% 116.87% 146.58% 110.87% 100.69% 80.71% 100.00%
EPS 7.52 4.60 11.38 10.17 11.78 10.84 13.09 -8.82%
  YoY % 63.48% -59.58% 11.90% -13.67% 8.67% -17.19% -
  Horiz. % 57.45% 35.14% 86.94% 77.69% 89.99% 82.81% 100.00%
DPS 0.00 0.00 0.00 2.50 3.50 4.50 4.50 -
  YoY % 0.00% 0.00% 0.00% -28.57% -22.22% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 55.56% 77.78% 100.00% 100.00%
NAPS 1.7200 1.9800 1.9800 2.0400 2.0100 1.9300 1.8600 -1.29%
  YoY % -13.13% 0.00% -2.94% 1.49% 4.15% 3.76% -
  Horiz. % 92.47% 106.45% 106.45% 109.68% 108.06% 103.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.89 57.94 73.82 57.29 50.90 40.47 49.09 6.06%
  YoY % 20.62% -21.51% 28.85% 12.55% 25.77% -17.56% -
  Horiz. % 142.37% 118.03% 150.38% 116.70% 103.69% 82.44% 100.00%
EPS 7.18 3.51 8.83 8.08 9.15 8.37 9.89 -5.19%
  YoY % 104.56% -60.25% 9.28% -11.69% 9.32% -15.37% -
  Horiz. % 72.60% 35.49% 89.28% 81.70% 92.52% 84.63% 100.00%
DPS 0.00 0.00 0.00 1.99 2.72 3.47 3.40 -
  YoY % 0.00% 0.00% 0.00% -26.84% -21.61% 2.06% -
  Horiz. % 0.00% 0.00% 0.00% 58.53% 80.00% 102.06% 100.00%
NAPS 1.7081 1.5109 1.5348 1.6226 1.5637 1.4895 1.4055 3.30%
  YoY % 13.05% -1.56% -5.41% 3.77% 4.98% 5.98% -
  Horiz. % 121.53% 107.50% 109.20% 115.45% 111.26% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5000 1.8200 2.0800 1.8300 1.8900 1.8000 1.7000 -
P/RPS 2.13 2.40 2.18 2.54 2.89 3.43 2.62 -3.39%
  YoY % -11.25% 10.09% -14.17% -12.11% -15.74% 30.92% -
  Horiz. % 81.30% 91.60% 83.21% 96.95% 110.31% 130.92% 100.00%
P/EPS 20.74 39.55 18.26 18.01 16.06 16.59 12.99 8.10%
  YoY % -47.56% 116.59% 1.39% 12.14% -3.19% 27.71% -
  Horiz. % 159.66% 304.46% 140.57% 138.65% 123.63% 127.71% 100.00%
EY 4.82 2.53 5.48 5.55 6.23 6.03 7.70 -7.50%
  YoY % 90.51% -53.83% -1.26% -10.91% 3.32% -21.69% -
  Horiz. % 62.60% 32.86% 71.17% 72.08% 80.91% 78.31% 100.00%
DY 0.00 0.00 0.00 1.37 1.85 2.50 2.65 -
  YoY % 0.00% 0.00% 0.00% -25.95% -26.00% -5.66% -
  Horiz. % 0.00% 0.00% 0.00% 51.70% 69.81% 94.34% 100.00%
P/NAPS 0.87 0.92 1.05 0.90 0.94 0.93 0.91 -0.75%
  YoY % -5.43% -12.38% 16.67% -4.26% 1.08% 2.20% -
  Horiz. % 95.60% 101.10% 115.38% 98.90% 103.30% 102.20% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 25/02/14 28/02/13 23/02/12 23/02/11 -
Price 1.5000 1.9500 1.9400 1.7800 1.8900 1.8800 2.1200 -
P/RPS 2.13 2.57 2.04 2.47 2.89 3.59 3.26 -6.84%
  YoY % -17.12% 25.98% -17.41% -14.53% -19.50% 10.12% -
  Horiz. % 65.34% 78.83% 62.58% 75.77% 88.65% 110.12% 100.00%
P/EPS 20.74 42.38 17.03 17.51 16.06 17.33 16.19 4.21%
  YoY % -51.06% 148.85% -2.74% 9.03% -7.33% 7.04% -
  Horiz. % 128.10% 261.77% 105.19% 108.15% 99.20% 107.04% 100.00%
EY 4.82 2.36 5.87 5.71 6.23 5.77 6.17 -4.03%
  YoY % 104.24% -59.80% 2.80% -8.35% 7.97% -6.48% -
  Horiz. % 78.12% 38.25% 95.14% 92.54% 100.97% 93.52% 100.00%
DY 0.00 0.00 0.00 1.40 1.85 2.39 2.12 -
  YoY % 0.00% 0.00% 0.00% -24.32% -22.59% 12.74% -
  Horiz. % 0.00% 0.00% 0.00% 66.04% 87.26% 112.74% 100.00%
P/NAPS 0.87 0.98 0.98 0.87 0.94 0.97 1.14 -4.40%
  YoY % -11.22% 0.00% 12.64% -7.45% -3.09% -14.91% -
  Horiz. % 76.32% 85.96% 85.96% 76.32% 82.46% 85.09% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers