Highlights

[YNHPROP] YoY Cumulative 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 -     76.85%    YoY -     19.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 130,511 156,665 147,090 244,153 160,245 139,287 103,756 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 18,056 22,466 14,299 43,106 35,008 34,538 39,727 -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 -7,038 -6,761 -6,685 -13,020 -9,734 -7,626 -9,603 -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 11,018 15,705 7,614 30,086 25,274 26,912 30,124 -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 11,018 15,705 7,614 30,086 25,274 26,912 30,124 -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 119,493 140,960 139,476 214,067 134,971 112,375 73,632 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 920,459 819,923 793,973 804,482 848,036 809,414 778,576 2.83%
  YoY % 12.26% 3.27% -1.31% -5.14% 4.77% 3.96% -
  Horiz. % 118.22% 105.31% 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 - - - 8,209 10,443 8,217 122 -
  YoY % 0.00% 0.00% 0.00% -21.40% 27.09% 6,619.66% -
  Horiz. % 0.00% 0.00% 0.00% 6,712.79% 8,540.26% 6,719.66% 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 920,459 819,923 793,973 804,482 848,036 809,414 778,576 2.83%
  YoY % 12.26% 3.27% -1.31% -5.14% 4.77% 3.96% -
  Horiz. % 118.22% 105.31% 101.98% 103.33% 108.92% 103.96% 100.00%
NOSH 528,999 407,922 407,165 410,450 417,752 410,870 407,631 4.44%
  YoY % 29.68% 0.19% -0.80% -1.75% 1.67% 0.79% -
  Horiz. % 129.77% 100.07% 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 1.20 % 1.92 % 0.96 % 3.74 % 2.98 % 3.32 % 3.87 % -17.71%
  YoY % -37.50% 100.00% -74.33% 25.50% -10.24% -14.21% -
  Horiz. % 31.01% 49.61% 24.81% 96.64% 77.00% 85.79% 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 24.67 38.41 36.13 59.48 38.36 33.90 25.45 -0.52%
  YoY % -35.77% 6.31% -39.26% 55.06% 13.16% 33.20% -
  Horiz. % 96.94% 150.92% 141.96% 233.71% 150.73% 133.20% 100.00%
EPS 2.08 3.85 1.87 7.33 6.05 6.55 7.39 -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 2.00 2.50 2.00 0.03 -
  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 - 528,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.67 29.62 27.81 46.15 30.29 26.33 19.61 3.90%
  YoY % -16.71% 6.51% -39.74% 52.36% 15.04% 34.27% -
  Horiz. % 125.80% 151.05% 141.82% 235.34% 154.46% 134.27% 100.00%
EPS 2.08 2.97 1.44 5.69 4.78 5.09 5.69 -15.43%
  YoY % -29.97% 106.25% -74.69% 19.04% -6.09% -10.54% -
  Horiz. % 36.56% 52.20% 25.31% 100.00% 84.01% 89.46% 100.00%
DPS 0.00 0.00 0.00 1.55 1.97 1.55 0.02 -
  YoY % 0.00% 0.00% 0.00% -21.32% 27.10% 7,650.00% -
  Horiz. % 0.00% 0.00% 0.00% 7,750.00% 9,850.00% 7,750.00% 100.00%
NAPS 1.7400 1.5500 1.5009 1.5208 1.6031 1.5301 1.4718 2.83%
  YoY % 12.26% 3.27% -1.31% -5.13% 4.77% 3.96% -
  Horiz. % 118.22% 105.31% 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 6.00 4.90 5.26 3.28 5.19 5.72 7.74 -4.15%
  YoY % 22.45% -6.84% 60.37% -36.80% -9.27% -26.10% -
  Horiz. % 77.52% 63.31% 67.96% 42.38% 67.05% 73.90% 100.00%
P/EPS 71.06 48.83 101.60 26.60 32.89 29.62 26.66 17.73%
  YoY % 45.53% -51.94% 281.95% -19.12% 11.04% 11.10% -
  Horiz. % 266.54% 183.16% 381.10% 99.77% 123.37% 111.10% 100.00%
EY 1.41 2.05 0.98 3.76 3.04 3.38 3.75 -15.03%
  YoY % -31.22% 109.18% -73.94% 23.68% -10.06% -9.87% -
  Horiz. % 37.60% 54.67% 26.13% 100.27% 81.07% 90.13% 100.00%
DY 0.00 0.00 0.00 1.03 1.26 1.03 0.02 -
  YoY % 0.00% 0.00% 0.00% -18.25% 22.33% 5,050.00% -
  Horiz. % 0.00% 0.00% 0.00% 5,150.00% 6,300.00% 5,150.00% 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 5.67 5.00 4.68 3.50 4.95 5.66 6.84 -3.08%
  YoY % 13.40% 6.84% 33.71% -29.29% -12.54% -17.25% -
  Horiz. % 82.89% 73.10% 68.42% 51.17% 72.37% 82.75% 100.00%
P/EPS 67.22 49.87 90.37 28.38 31.40 29.31 23.55 19.08%
  YoY % 34.79% -44.82% 218.43% -9.62% 7.13% 24.46% -
  Horiz. % 285.44% 211.76% 383.74% 120.51% 133.33% 124.46% 100.00%
EY 1.49 2.01 1.11 3.52 3.18 3.41 4.25 -16.01%
  YoY % -25.87% 81.08% -68.47% 10.69% -6.74% -19.76% -
  Horiz. % 35.06% 47.29% 26.12% 82.82% 74.82% 80.24% 100.00%
DY 0.00 0.00 0.00 0.96 1.32 1.04 0.02 -
  YoY % 0.00% 0.00% 0.00% -27.27% 26.92% 5,100.00% -
  Horiz. % 0.00% 0.00% 0.00% 4,800.00% 6,600.00% 5,200.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers