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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers