Highlights

[YNHPROP] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -9.09%    YoY -     30.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 178,036 412,916 421,120 322,740 212,168 221,044 375,228 -11.67%
  YoY % -56.88% -1.95% 30.48% 52.12% -4.02% -41.09% -
  Horiz. % 47.45% 110.04% 112.23% 86.01% 56.54% 58.91% 100.00%
PBT 16,236 38,516 96,032 61,132 49,072 85,724 82,228 -23.67%
  YoY % -57.85% -59.89% 57.09% 24.58% -42.76% 4.25% -
  Horiz. % 19.75% 46.84% 116.79% 74.34% 59.68% 104.25% 100.00%
Tax -3,164 -17,804 -27,984 -17,104 -15,432 -22,528 -23,200 -28.23%
  YoY % 82.23% 36.38% -63.61% -10.83% 31.50% 2.90% -
  Horiz. % 13.64% 76.74% 120.62% 73.72% 66.52% 97.10% 100.00%
NP 13,072 20,712 68,048 44,028 33,640 63,196 59,028 -22.20%
  YoY % -36.89% -69.56% 54.56% 30.88% -46.77% 7.06% -
  Horiz. % 22.15% 35.09% 115.28% 74.59% 56.99% 107.06% 100.00%
NP to SH 13,072 20,712 68,048 44,028 33,640 63,196 59,028 -22.20%
  YoY % -36.89% -69.56% 54.56% 30.88% -46.77% 7.06% -
  Horiz. % 22.15% 35.09% 115.28% 74.59% 56.99% 107.06% 100.00%
Tax Rate 19.49 % 46.22 % 29.14 % 27.98 % 31.45 % 26.28 % 28.21 % -5.97%
  YoY % -57.83% 58.61% 4.15% -11.03% 19.67% -6.84% -
  Horiz. % 69.09% 163.84% 103.30% 99.18% 111.49% 93.16% 100.00%
Total Cost 164,964 392,204 353,072 278,712 178,528 157,848 316,200 -10.27%
  YoY % -57.94% 11.08% 26.68% 56.12% 13.10% -50.08% -
  Horiz. % 52.17% 124.04% 111.66% 88.14% 56.46% 49.92% 100.00%
Net Worth 798,844 821,904 831,790 835,869 799,975 772,682 717,908 1.79%
  YoY % -2.81% -1.19% -0.49% 4.49% 3.53% 7.63% -
  Horiz. % 111.27% 114.49% 115.86% 116.43% 111.43% 107.63% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 798,844 821,904 831,790 835,869 799,975 772,682 717,908 1.79%
  YoY % -2.81% -1.19% -0.49% 4.49% 3.53% 7.63% -
  Horiz. % 111.27% 114.49% 115.86% 116.43% 111.43% 107.63% 100.00%
NOSH 403,456 410,952 417,985 413,796 410,243 406,675 398,837 0.19%
  YoY % -1.82% -1.68% 1.01% 0.87% 0.88% 1.97% -
  Horiz. % 101.16% 103.04% 104.80% 103.75% 102.86% 101.97% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.34 % 5.02 % 16.16 % 13.64 % 15.86 % 28.59 % 15.73 % -11.92%
  YoY % 46.22% -68.94% 18.48% -14.00% -44.53% 81.75% -
  Horiz. % 46.66% 31.91% 102.73% 86.71% 100.83% 181.75% 100.00%
ROE 1.64 % 2.52 % 8.18 % 5.27 % 4.21 % 8.18 % 8.22 % -23.54%
  YoY % -34.92% -69.19% 55.22% 25.18% -48.53% -0.49% -
  Horiz. % 19.95% 30.66% 99.51% 64.11% 51.22% 99.51% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.13 100.48 100.75 77.99 51.72 54.35 94.08 -11.84%
  YoY % -56.08% -0.27% 29.18% 50.79% -4.84% -42.23% -
  Horiz. % 46.91% 106.80% 107.09% 82.90% 54.97% 57.77% 100.00%
EPS 3.24 5.04 16.28 10.64 8.20 15.52 14.80 -22.35%
  YoY % -35.71% -69.04% 53.01% 29.76% -47.16% 4.86% -
  Horiz. % 21.89% 34.05% 110.00% 71.89% 55.41% 104.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9800 2.0000 1.9900 2.0200 1.9500 1.9000 1.8000 1.60%
  YoY % -1.00% 0.50% -1.49% 3.59% 2.63% 5.56% -
  Horiz. % 110.00% 111.11% 110.56% 112.22% 108.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.66 78.06 79.61 61.01 40.11 41.79 70.93 -11.67%
  YoY % -56.88% -1.95% 30.49% 52.11% -4.02% -41.08% -
  Horiz. % 47.46% 110.05% 112.24% 86.01% 56.55% 58.92% 100.00%
EPS 2.47 3.92 12.86 8.32 6.36 11.95 11.16 -22.21%
  YoY % -36.99% -69.52% 54.57% 30.82% -46.78% 7.08% -
  Horiz. % 22.13% 35.13% 115.23% 74.55% 56.99% 107.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5101 1.5537 1.5724 1.5801 1.5122 1.4606 1.3571 1.79%
  YoY % -2.81% -1.19% -0.49% 4.49% 3.53% 7.63% -
  Horiz. % 111.27% 114.49% 115.86% 116.43% 111.43% 107.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.9400 1.9000 1.8500 1.9000 1.9000 1.8800 1.5600 -
P/RPS 4.40 1.89 1.84 2.44 3.67 3.46 1.66 17.62%
  YoY % 132.80% 2.72% -24.59% -33.51% 6.07% 108.43% -
  Horiz. % 265.06% 113.86% 110.84% 146.99% 221.08% 208.43% 100.00%
P/EPS 59.88 37.70 11.36 17.86 23.17 12.10 10.54 33.54%
  YoY % 58.83% 231.87% -36.39% -22.92% 91.49% 14.80% -
  Horiz. % 568.12% 357.69% 107.78% 169.45% 219.83% 114.80% 100.00%
EY 1.67 2.65 8.80 5.60 4.32 8.27 9.49 -25.12%
  YoY % -36.98% -69.89% 57.14% 29.63% -47.76% -12.86% -
  Horiz. % 17.60% 27.92% 92.73% 59.01% 45.52% 87.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.95 0.93 0.94 0.97 0.99 0.87 2.00%
  YoY % 3.16% 2.15% -1.06% -3.09% -2.02% 13.79% -
  Horiz. % 112.64% 109.20% 106.90% 108.05% 111.49% 113.79% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 -
Price 1.8800 1.9200 1.9500 2.1400 1.9700 1.9600 1.7600 -
P/RPS 4.26 1.91 1.94 2.74 3.81 3.61 1.87 14.69%
  YoY % 123.04% -1.55% -29.20% -28.08% 5.54% 93.05% -
  Horiz. % 227.81% 102.14% 103.74% 146.52% 203.74% 193.05% 100.00%
P/EPS 58.02 38.10 11.98 20.11 24.02 12.61 11.89 30.21%
  YoY % 52.28% 218.03% -40.43% -16.28% 90.48% 6.06% -
  Horiz. % 487.97% 320.44% 100.76% 169.13% 202.02% 106.06% 100.00%
EY 1.72 2.63 8.35 4.97 4.16 7.93 8.41 -23.22%
  YoY % -34.60% -68.50% 68.01% 19.47% -47.54% -5.71% -
  Horiz. % 20.45% 31.27% 99.29% 59.10% 49.46% 94.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 0.96 0.98 1.06 1.01 1.03 0.98 -0.52%
  YoY % -1.04% -2.04% -7.55% 4.95% -1.94% 5.10% -
  Horiz. % 96.94% 97.96% 100.00% 108.16% 103.06% 105.10% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
3. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
6. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers