Highlights

[YNHPROP] YoY 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 -     -25.68%    YoY -     -9.43%
Quarter Report


View:


Show?  YoY % Horiz. %

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 90,037 112,820 144,025 56,184 79,329 54,260 55,070 8.53%
  YoY % -20.19% -21.67% 156.35% -29.18% 46.20% -1.47% -
  Horiz. % 163.50% 204.87% 261.53% 102.02% 144.05% 98.53% 100.00%
PBT 13,020 4,031 17,909 15,013 14,217 20,872 18,328 -5.53%
  YoY % 223.00% -77.49% 19.29% 5.60% -31.88% 13.88% -
  Horiz. % 71.04% 21.99% 97.71% 81.91% 77.57% 113.88% 100.00%
Tax -2,976 -2,528 -5,898 -4,410 -2,510 -10,776 -2,572 2.46%
  YoY % -17.72% 57.14% -33.74% -75.70% 76.71% -318.97% -
  Horiz. % 115.71% 98.29% 229.32% 171.46% 97.59% 418.97% 100.00%
NP 10,044 1,503 12,011 10,603 11,707 10,096 15,756 -7.22%
  YoY % 568.26% -87.49% 13.28% -9.43% 15.96% -35.92% -
  Horiz. % 63.75% 9.54% 76.23% 67.29% 74.30% 64.08% 100.00%
NP to SH 10,044 1,503 12,011 10,603 11,707 10,096 15,756 -7.22%
  YoY % 568.26% -87.49% 13.28% -9.43% 15.96% -35.92% -
  Horiz. % 63.75% 9.54% 76.23% 67.29% 74.30% 64.08% 100.00%
Tax Rate 22.86 % 62.71 % 32.93 % 29.37 % 17.65 % 51.63 % 14.03 % 8.47%
  YoY % -63.55% 90.43% 12.12% 66.40% -65.81% 268.00% -
  Horiz. % 162.94% 446.97% 234.71% 209.34% 125.80% 368.00% 100.00%
Total Cost 79,993 111,317 132,014 45,581 67,622 44,164 39,314 12.56%
  YoY % -28.14% -15.68% 189.63% -32.59% 53.12% 12.34% -
  Horiz. % 203.47% 283.15% 335.79% 115.94% 172.00% 112.34% 100.00%
Net Worth 776,562 796,183 803,438 846,563 820,314 784,790 737,685 0.86%
  YoY % -2.46% -0.90% -5.09% 3.20% 4.53% 6.39% -
  Horiz. % 105.27% 107.93% 108.91% 114.76% 111.20% 106.39% 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 - - 8,115 6,286 6,183 6,131 6,013 -
  YoY % 0.00% 0.00% 29.10% 1.67% 0.85% 1.95% -
  Horiz. % 0.00% 0.00% 134.95% 104.53% 102.82% 101.95% 100.00%
Div Payout % - % - % 67.57 % 59.29 % 52.82 % 60.73 % 38.17 % -
  YoY % 0.00% 0.00% 13.97% 12.25% -13.02% 59.10% -
  Horiz. % 0.00% 0.00% 177.02% 155.33% 138.38% 159.10% 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 776,562 796,183 803,438 846,563 820,314 784,790 737,685 0.86%
  YoY % -2.46% -0.90% -5.09% 3.20% 4.53% 6.39% -
  Horiz. % 105.27% 107.93% 108.91% 114.76% 111.20% 106.39% 100.00%
NOSH 459,504 406,216 405,777 419,090 412,218 408,744 400,916 2.30%
  YoY % 13.12% 0.11% -3.18% 1.67% 0.85% 1.95% -
  Horiz. % 114.61% 101.32% 101.21% 104.53% 102.82% 101.95% 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 11.16 % 1.33 % 8.34 % 18.87 % 14.76 % 18.61 % 28.61 % -14.51%
  YoY % 739.10% -84.05% -55.80% 27.85% -20.69% -34.95% -
  Horiz. % 39.01% 4.65% 29.15% 65.96% 51.59% 65.05% 100.00%
ROE 1.29 % 0.19 % 1.49 % 1.25 % 1.43 % 1.29 % 2.14 % -8.08%
  YoY % 578.95% -87.25% 19.20% -12.59% 10.85% -39.72% -
  Horiz. % 60.28% 8.88% 69.63% 58.41% 66.82% 60.28% 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 19.59 27.77 35.49 13.41 19.24 13.27 13.74 6.08%
  YoY % -29.46% -21.75% 164.65% -30.30% 44.99% -3.42% -
  Horiz. % 142.58% 202.11% 258.30% 97.60% 140.03% 96.58% 100.00%
EPS 2.19 0.37 2.96 2.53 2.84 2.47 3.93 -9.28%
  YoY % 491.89% -87.50% 17.00% -10.92% 14.98% -37.15% -
  Horiz. % 55.73% 9.41% 75.32% 64.38% 72.26% 62.85% 100.00%
DPS 0.00 0.00 2.00 1.50 1.50 1.50 1.50 -
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 100.00% 100.00% 100.00% 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 - 528,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.02 21.33 27.23 10.62 15.00 10.26 10.41 8.53%
  YoY % -20.21% -21.67% 156.40% -29.20% 46.20% -1.44% -
  Horiz. % 163.50% 204.90% 261.58% 102.02% 144.09% 98.56% 100.00%
EPS 1.90 0.28 2.27 2.00 2.21 1.91 2.98 -7.22%
  YoY % 578.57% -87.67% 13.50% -9.50% 15.71% -35.91% -
  Horiz. % 63.76% 9.40% 76.17% 67.11% 74.16% 64.09% 100.00%
DPS 0.00 0.00 1.53 1.19 1.17 1.16 1.14 -
  YoY % 0.00% 0.00% 28.57% 1.71% 0.86% 1.75% -
  Horiz. % 0.00% 0.00% 134.21% 104.39% 102.63% 101.75% 100.00%
NAPS 1.4680 1.5051 1.5188 1.6003 1.5507 1.4835 1.3945 0.86%
  YoY % -2.46% -0.90% -5.09% 3.20% 4.53% 6.38% -
  Horiz. % 105.27% 107.93% 108.91% 114.76% 111.20% 106.38% 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 8.27 6.63 5.89 13.43 9.67 12.73 12.59 -6.76%
  YoY % 24.74% 12.56% -56.14% 38.88% -24.04% 1.11% -
  Horiz. % 65.69% 52.66% 46.78% 106.67% 76.81% 101.11% 100.00%
P/EPS 74.11 497.30 70.61 71.15 65.49 68.42 44.02 9.06%
  YoY % -85.10% 604.29% -0.76% 8.64% -4.28% 55.43% -
  Horiz. % 168.36% 1,129.71% 160.40% 161.63% 148.77% 155.43% 100.00%
EY 1.35 0.20 1.42 1.41 1.53 1.46 2.27 -8.29%
  YoY % 575.00% -85.92% 0.71% -7.84% 4.79% -35.68% -
  Horiz. % 59.47% 8.81% 62.56% 62.11% 67.40% 64.32% 100.00%
DY 0.00 0.00 0.96 0.83 0.81 0.89 0.87 -
  YoY % 0.00% 0.00% 15.66% 2.47% -8.99% 2.30% -
  Horiz. % 0.00% 0.00% 110.34% 95.40% 93.10% 102.30% 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 7.81 6.84 5.75 12.90 9.72 13.48 12.89 -8.00%
  YoY % 14.18% 18.96% -55.43% 32.72% -27.89% 4.58% -
  Horiz. % 60.59% 53.06% 44.61% 100.08% 75.41% 104.58% 100.00%
P/EPS 70.00 513.51 68.92 68.38 65.85 72.47 45.04 7.62%
  YoY % -86.37% 645.08% 0.79% 3.84% -9.13% 60.90% -
  Horiz. % 155.42% 1,140.12% 153.02% 151.82% 146.20% 160.90% 100.00%
EY 1.43 0.19 1.45 1.46 1.52 1.38 2.22 -7.06%
  YoY % 652.63% -86.90% -0.68% -3.95% 10.14% -37.84% -
  Horiz. % 64.41% 8.56% 65.32% 65.77% 68.47% 62.16% 100.00%
DY 0.00 0.00 0.98 0.87 0.80 0.84 0.85 -
  YoY % 0.00% 0.00% 12.64% 8.75% -4.76% -1.18% -
  Horiz. % 0.00% 0.00% 115.29% 102.35% 94.12% 98.82% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers