Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     41.95%    YoY -     -7.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 246,702 259,910 388,179 216,429 218,616 158,016 213,972 2.40%
  YoY % -5.08% -33.04% 79.36% -1.00% 38.35% -26.15% -
  Horiz. % 115.30% 121.47% 181.42% 101.15% 102.17% 73.85% 100.00%
PBT 35,487 18,331 61,015 50,021 48,755 60,598 61,961 -8.86%
  YoY % 93.59% -69.96% 21.98% 2.60% -19.54% -2.20% -
  Horiz. % 57.27% 29.58% 98.47% 80.73% 78.69% 97.80% 100.00%
Tax -9,738 -9,214 -18,918 -14,144 -10,136 -20,378 -15,416 -7.36%
  YoY % -5.69% 51.30% -33.75% -39.54% 50.26% -32.19% -
  Horiz. % 63.17% 59.77% 122.72% 91.75% 65.75% 132.19% 100.00%
NP 25,749 9,117 42,097 35,877 38,619 40,220 46,545 -9.39%
  YoY % 182.43% -78.34% 17.34% -7.10% -3.98% -13.59% -
  Horiz. % 55.32% 19.59% 90.44% 77.08% 82.97% 86.41% 100.00%
NP to SH 25,749 9,117 42,097 35,877 38,619 40,220 46,545 -9.39%
  YoY % 182.43% -78.34% 17.34% -7.10% -3.98% -13.59% -
  Horiz. % 55.32% 19.59% 90.44% 77.08% 82.97% 86.41% 100.00%
Tax Rate 27.44 % 50.26 % 31.01 % 28.28 % 20.79 % 33.63 % 24.88 % 1.64%
  YoY % -45.40% 62.08% 9.65% 36.03% -38.18% 35.17% -
  Horiz. % 110.29% 202.01% 124.64% 113.67% 83.56% 135.17% 100.00%
Total Cost 220,953 250,793 346,082 180,552 179,997 117,796 167,427 4.73%
  YoY % -11.90% -27.53% 91.68% 0.31% 52.80% -29.64% -
  Horiz. % 131.97% 149.79% 206.71% 107.84% 107.51% 70.36% 100.00%
Net Worth 776,562 797,737 810,029 848,612 818,443 783,188 735,131 0.92%
  YoY % -2.65% -1.52% -4.55% 3.69% 4.50% 6.54% -
  Horiz. % 105.64% 108.52% 110.19% 115.44% 111.33% 106.54% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 8,182 16,804 14,394 6,241 5,992 -
  YoY % 0.00% 0.00% -51.31% 16.74% 130.65% 4.14% -
  Horiz. % 0.00% 0.00% 136.53% 280.40% 240.20% 104.14% 100.00%
Div Payout % - % - % 19.44 % 46.84 % 37.27 % 15.52 % 12.88 % -
  YoY % 0.00% 0.00% -58.50% 25.68% 140.14% 20.50% -
  Horiz. % 0.00% 0.00% 150.93% 363.66% 289.36% 120.50% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 776,562 797,737 810,029 848,612 818,443 783,188 735,131 0.92%
  YoY % -2.65% -1.52% -4.55% 3.69% 4.50% 6.54% -
  Horiz. % 105.64% 108.52% 110.19% 115.44% 111.33% 106.54% 100.00%
NOSH 459,504 407,008 409,105 420,105 411,277 407,910 399,527 2.36%
  YoY % 12.90% -0.51% -2.62% 2.15% 0.83% 2.10% -
  Horiz. % 115.01% 101.87% 102.40% 105.15% 102.94% 102.10% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.44 % 3.51 % 10.84 % 16.58 % 17.67 % 25.45 % 21.75 % -11.50%
  YoY % 197.44% -67.62% -34.62% -6.17% -30.57% 17.01% -
  Horiz. % 48.00% 16.14% 49.84% 76.23% 81.24% 117.01% 100.00%
ROE 3.32 % 1.14 % 5.20 % 4.23 % 4.72 % 5.14 % 6.33 % -10.19%
  YoY % 191.23% -78.08% 22.93% -10.38% -8.17% -18.80% -
  Horiz. % 52.45% 18.01% 82.15% 66.82% 74.57% 81.20% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.69 63.86 94.88 51.52 53.16 38.74 53.56 0.04%
  YoY % -15.93% -32.69% 84.16% -3.09% 37.22% -27.67% -
  Horiz. % 100.24% 119.23% 177.15% 96.19% 99.25% 72.33% 100.00%
EPS 6.07 2.24 10.29 8.54 9.39 9.86 11.65 -10.29%
  YoY % 170.98% -78.23% 20.49% -9.05% -4.77% -15.36% -
  Horiz. % 52.10% 19.23% 88.33% 73.30% 80.60% 84.64% 100.00%
DPS 0.00 0.00 2.00 4.00 3.50 1.53 1.50 -
  YoY % 0.00% 0.00% -50.00% 14.29% 128.76% 2.00% -
  Horiz. % 0.00% 0.00% 133.33% 266.67% 233.33% 102.00% 100.00%
NAPS 1.6900 1.9600 1.9800 2.0200 1.9900 1.9200 1.8400 -1.41%
  YoY % -13.78% -1.01% -1.98% 1.51% 3.65% 4.35% -
  Horiz. % 91.85% 106.52% 107.61% 109.78% 108.15% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.64 49.13 73.38 40.91 41.33 29.87 40.45 2.40%
  YoY % -5.07% -33.05% 79.37% -1.02% 38.37% -26.16% -
  Horiz. % 115.30% 121.46% 181.41% 101.14% 102.18% 73.84% 100.00%
EPS 4.87 1.72 7.96 6.78 7.30 7.60 8.80 -9.38%
  YoY % 183.14% -78.39% 17.40% -7.12% -3.95% -13.64% -
  Horiz. % 55.34% 19.55% 90.45% 77.05% 82.95% 86.36% 100.00%
DPS 0.00 0.00 1.55 3.18 2.72 1.18 1.13 -
  YoY % 0.00% 0.00% -51.26% 16.91% 130.51% 4.42% -
  Horiz. % 0.00% 0.00% 137.17% 281.42% 240.71% 104.42% 100.00%
NAPS 1.4680 1.5080 1.5312 1.6042 1.5472 1.4805 1.3897 0.92%
  YoY % -2.65% -1.52% -4.55% 3.68% 4.51% 6.53% -
  Horiz. % 105.63% 108.51% 110.18% 115.43% 111.33% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6200 1.8400 2.0900 1.8000 1.8600 1.6900 1.7300 -
P/RPS 3.02 2.88 2.20 3.49 3.50 4.36 3.23 -1.11%
  YoY % 4.86% 30.91% -36.96% -0.29% -19.72% 34.98% -
  Horiz. % 93.50% 89.16% 68.11% 108.05% 108.36% 134.98% 100.00%
P/EPS 28.91 82.14 20.31 21.08 19.81 17.14 14.85 11.73%
  YoY % -64.80% 304.43% -3.65% 6.41% 15.58% 15.42% -
  Horiz. % 194.68% 553.13% 136.77% 141.95% 133.40% 115.42% 100.00%
EY 3.46 1.22 4.92 4.74 5.05 5.83 6.73 -10.49%
  YoY % 183.61% -75.20% 3.80% -6.14% -13.38% -13.37% -
  Horiz. % 51.41% 18.13% 73.11% 70.43% 75.04% 86.63% 100.00%
DY 0.00 0.00 0.96 2.22 1.88 0.91 0.87 -
  YoY % 0.00% 0.00% -56.76% 18.09% 106.59% 4.60% -
  Horiz. % 0.00% 0.00% 110.34% 255.17% 216.09% 104.60% 100.00%
P/NAPS 0.96 0.94 1.06 0.89 0.93 0.88 0.94 0.35%
  YoY % 2.13% -11.32% 19.10% -4.30% 5.68% -6.38% -
  Horiz. % 102.13% 100.00% 112.77% 94.68% 98.94% 93.62% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 28/11/14 28/11/13 28/11/12 25/11/11 23/11/10 -
Price 1.5300 1.9000 2.0400 1.7300 1.8700 1.7900 1.7700 -
P/RPS 2.85 2.98 2.15 3.36 3.52 4.62 3.30 -2.41%
  YoY % -4.36% 38.60% -36.01% -4.55% -23.81% 40.00% -
  Horiz. % 86.36% 90.30% 65.15% 101.82% 106.67% 140.00% 100.00%
P/EPS 27.30 84.82 19.83 20.26 19.91 18.15 15.19 10.25%
  YoY % -67.81% 327.74% -2.12% 1.76% 9.70% 19.49% -
  Horiz. % 179.72% 558.39% 130.55% 133.38% 131.07% 119.49% 100.00%
EY 3.66 1.18 5.04 4.94 5.02 5.51 6.58 -9.31%
  YoY % 210.17% -76.59% 2.02% -1.59% -8.89% -16.26% -
  Horiz. % 55.62% 17.93% 76.60% 75.08% 76.29% 83.74% 100.00%
DY 0.00 0.00 0.98 2.31 1.87 0.85 0.85 -
  YoY % 0.00% 0.00% -57.58% 23.53% 120.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.29% 271.76% 220.00% 100.00% 100.00%
P/NAPS 0.91 0.97 1.03 0.86 0.94 0.93 0.96 -0.89%
  YoY % -6.19% -5.83% 19.77% -8.51% 1.08% -3.12% -
  Horiz. % 94.79% 101.04% 107.29% 89.58% 97.92% 96.88% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers