Highlights

[YNHPROP] YoY Quarter Result on 2013-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     29.62%    YoY -     -22.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 112,156 43,861 138,873 79,560 86,245 48,495 65,095 9.48%
  YoY % 155.71% -68.42% 74.55% -7.75% 77.84% -25.50% -
  Horiz. % 172.30% 67.38% 213.34% 122.22% 132.49% 74.50% 100.00%
PBT 18,408 4,671 19,097 19,725 22,270 18,295 23,076 -3.69%
  YoY % 294.09% -75.54% -3.18% -11.43% 21.73% -20.72% -
  Horiz. % 79.77% 20.24% 82.76% 85.48% 96.51% 79.28% 100.00%
Tax -5,972 -2,235 -6,023 -5,458 -3,768 -3,950 -7,044 -2.71%
  YoY % -167.20% 62.89% -10.35% -44.85% 4.61% 43.92% -
  Horiz. % 84.78% 31.73% 85.51% 77.48% 53.49% 56.08% 100.00%
NP 12,436 2,436 13,074 14,267 18,502 14,345 16,032 -4.14%
  YoY % 410.51% -81.37% -8.36% -22.89% 28.98% -10.52% -
  Horiz. % 77.57% 15.19% 81.55% 88.99% 115.41% 89.48% 100.00%
NP to SH 12,436 2,436 13,074 14,267 18,502 14,345 16,032 -4.14%
  YoY % 410.51% -81.37% -8.36% -22.89% 28.98% -10.52% -
  Horiz. % 77.57% 15.19% 81.55% 88.99% 115.41% 89.48% 100.00%
Tax Rate 32.44 % 47.85 % 31.54 % 27.67 % 16.92 % 21.59 % 30.53 % 1.02%
  YoY % -32.20% 51.71% 13.99% 63.53% -21.63% -29.28% -
  Horiz. % 106.26% 156.73% 103.31% 90.63% 55.42% 70.72% 100.00%
Total Cost 99,720 41,425 125,799 65,293 67,743 34,150 49,063 12.54%
  YoY % 140.72% -67.07% 92.67% -3.62% 98.37% -30.40% -
  Horiz. % 203.25% 84.43% 256.40% 133.08% 138.07% 69.60% 100.00%
Net Worth 830,443 791,699 790,896 856,864 809,976 780,596 735,632 2.04%
  YoY % 4.89% 0.10% -7.70% 5.79% 3.76% 6.11% -
  Horiz. % 112.89% 107.62% 107.51% 116.48% 110.11% 106.11% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 8,070 10,552 8,223 122 - -
  YoY % 0.00% 0.00% -23.52% 28.33% 6,606.94% 0.00% -
  Horiz. % 0.00% 0.00% 6,582.36% 8,606.85% 6,706.94% 100.00% -
Div Payout % - % - % 61.73 % 73.96 % 44.44 % 0.85 % - % -
  YoY % 0.00% 0.00% -16.54% 66.43% 5,128.24% 0.00% -
  Horiz. % 0.00% 0.00% 7,262.35% 8,701.18% 5,228.23% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 830,443 791,699 790,896 856,864 809,976 780,596 735,632 2.04%
  YoY % 4.89% 0.10% -7.70% 5.79% 3.76% 6.11% -
  Horiz. % 112.89% 107.62% 107.51% 116.48% 110.11% 106.11% 100.00%
NOSH 413,156 405,999 403,518 422,100 411,155 408,689 399,800 0.55%
  YoY % 1.76% 0.61% -4.40% 2.66% 0.60% 2.22% -
  Horiz. % 103.34% 101.55% 100.93% 105.58% 102.84% 102.22% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.09 % 5.55 % 9.41 % 17.93 % 21.45 % 29.58 % 24.63 % -12.44%
  YoY % 99.82% -41.02% -47.52% -16.41% -27.48% 20.10% -
  Horiz. % 45.03% 22.53% 38.21% 72.80% 87.09% 120.10% 100.00%
ROE 1.50 % 0.31 % 1.65 % 1.67 % 2.28 % 1.84 % 2.18 % -6.04%
  YoY % 383.87% -81.21% -1.20% -26.75% 23.91% -15.60% -
  Horiz. % 68.81% 14.22% 75.69% 76.61% 104.59% 84.40% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.15 10.80 34.42 18.85 20.98 11.87 16.28 8.89%
  YoY % 151.39% -68.62% 82.60% -10.15% 76.75% -27.09% -
  Horiz. % 166.77% 66.34% 211.43% 115.79% 128.87% 72.91% 100.00%
EPS 3.01 0.60 3.24 3.38 4.50 3.51 4.01 -4.66%
  YoY % 401.67% -81.48% -4.14% -24.89% 28.21% -12.47% -
  Horiz. % 75.06% 14.96% 80.80% 84.29% 112.22% 87.53% 100.00%
DPS 0.00 0.00 2.00 2.50 2.00 0.03 0.00 -
  YoY % 0.00% 0.00% -20.00% 25.00% 6,566.67% 0.00% -
  Horiz. % 0.00% 0.00% 6,666.67% 8,333.33% 6,666.67% 100.00% -
NAPS 2.0100 1.9500 1.9600 2.0300 1.9700 1.9100 1.8400 1.48%
  YoY % 3.08% -0.51% -3.45% 3.05% 3.14% 3.80% -
  Horiz. % 109.24% 105.98% 106.52% 110.33% 107.07% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.20 8.29 26.25 15.04 16.30 9.17 12.31 9.47%
  YoY % 155.73% -68.42% 74.53% -7.73% 77.75% -25.51% -
  Horiz. % 172.22% 67.34% 213.24% 122.18% 132.41% 74.49% 100.00%
EPS 2.35 0.46 2.47 2.70 3.50 2.71 3.03 -4.14%
  YoY % 410.87% -81.38% -8.52% -22.86% 29.15% -10.56% -
  Horiz. % 77.56% 15.18% 81.52% 89.11% 115.51% 89.44% 100.00%
DPS 0.00 0.00 1.53 1.99 1.55 0.02 0.00 -
  YoY % 0.00% 0.00% -23.12% 28.39% 7,650.00% 0.00% -
  Horiz. % 0.00% 0.00% 7,650.00% 9,950.00% 7,750.00% 100.00% -
NAPS 1.5698 1.4966 1.4951 1.6198 1.5311 1.4756 1.3906 2.04%
  YoY % 4.89% 0.10% -7.70% 5.79% 3.76% 6.11% -
  Horiz. % 112.89% 107.62% 107.51% 116.48% 110.10% 106.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.8800 1.9000 1.9500 1.9900 1.9400 1.9700 1.6000 -
P/RPS 6.93 17.59 5.67 10.56 9.25 16.60 9.83 -5.65%
  YoY % -60.60% 210.23% -46.31% 14.16% -44.28% 68.87% -
  Horiz. % 70.50% 178.94% 57.68% 107.43% 94.10% 168.87% 100.00%
P/EPS 62.46 316.67 60.19 58.88 43.11 56.13 39.90 7.75%
  YoY % -80.28% 426.12% 2.22% 36.58% -23.20% 40.68% -
  Horiz. % 156.54% 793.66% 150.85% 147.57% 108.05% 140.68% 100.00%
EY 1.60 0.32 1.66 1.70 2.32 1.78 2.51 -7.22%
  YoY % 400.00% -80.72% -2.35% -26.72% 30.34% -29.08% -
  Horiz. % 63.75% 12.75% 66.14% 67.73% 92.43% 70.92% 100.00%
DY 0.00 0.00 1.03 1.26 1.03 0.02 0.00 -
  YoY % 0.00% 0.00% -18.25% 22.33% 5,050.00% 0.00% -
  Horiz. % 0.00% 0.00% 5,150.00% 6,300.00% 5,150.00% 100.00% -
P/NAPS 0.94 0.97 0.99 0.98 0.98 1.03 0.87 1.30%
  YoY % -3.09% -2.02% 1.02% 0.00% -4.85% 18.39% -
  Horiz. % 108.05% 111.49% 113.79% 112.64% 112.64% 118.39% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 -
Price 1.9200 1.6900 2.0800 1.9000 1.9200 1.7400 1.7000 -
P/RPS 7.07 15.64 6.04 10.08 9.15 14.66 10.44 -6.28%
  YoY % -54.80% 158.94% -40.08% 10.16% -37.59% 40.42% -
  Horiz. % 67.72% 149.81% 57.85% 96.55% 87.64% 140.42% 100.00%
P/EPS 63.79 281.67 64.20 56.21 42.67 49.57 42.39 7.04%
  YoY % -77.35% 338.74% 14.21% 31.73% -13.92% 16.94% -
  Horiz. % 150.48% 664.47% 151.45% 132.60% 100.66% 116.94% 100.00%
EY 1.57 0.36 1.56 1.78 2.34 2.02 2.36 -6.56%
  YoY % 336.11% -76.92% -12.36% -23.93% 15.84% -14.41% -
  Horiz. % 66.53% 15.25% 66.10% 75.42% 99.15% 85.59% 100.00%
DY 0.00 0.00 0.96 1.32 1.04 0.02 0.00 -
  YoY % 0.00% 0.00% -27.27% 26.92% 5,100.00% 0.00% -
  Horiz. % 0.00% 0.00% 4,800.00% 6,600.00% 5,200.00% 100.00% -
P/NAPS 0.96 0.87 1.06 0.94 0.97 0.91 0.92 0.71%
  YoY % 10.34% -17.92% 12.77% -3.09% 6.59% -1.09% -
  Horiz. % 104.35% 94.57% 115.22% 102.17% 105.43% 98.91% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers