Highlights

[YNHPROP] YoY Quarter Result on 2013-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -32.40%    YoY -     -34.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 113,544 57,179 56,201 87,194 62,910 68,458 45,205 16.57%
  YoY % 98.58% 1.74% -35.54% 38.60% -8.10% 51.44% -
  Horiz. % 251.18% 126.49% 124.32% 192.89% 139.17% 151.44% 100.00%
PBT 18,083 2,396 8,247 10,159 14,674 8,001 16,949 1.08%
  YoY % 654.72% -70.95% -18.82% -30.77% 83.40% -52.79% -
  Horiz. % 106.69% 14.14% 48.66% 59.94% 86.58% 47.21% 100.00%
Tax -5,444 7,621 -4,171 -2,991 -3,703 -2,170 -6,352 -2.54%
  YoY % -171.43% 282.71% -39.45% 19.23% -70.65% 65.84% -
  Horiz. % 85.71% -119.98% 65.66% 47.09% 58.30% 34.16% 100.00%
NP 12,639 10,017 4,076 7,168 10,971 5,831 10,597 2.98%
  YoY % 26.18% 145.76% -43.14% -34.66% 88.15% -44.97% -
  Horiz. % 119.27% 94.53% 38.46% 67.64% 103.53% 55.03% 100.00%
NP to SH 12,639 10,017 4,076 7,168 10,971 5,831 10,597 2.98%
  YoY % 26.18% 145.76% -43.14% -34.66% 88.15% -44.97% -
  Horiz. % 119.27% 94.53% 38.46% 67.64% 103.53% 55.03% 100.00%
Tax Rate 30.11 % -318.07 % 50.58 % 29.44 % 25.24 % 27.12 % 37.48 % -3.58%
  YoY % 109.47% -728.85% 71.81% 16.64% -6.93% -27.64% -
  Horiz. % 80.34% -848.64% 134.95% 78.55% 67.34% 72.36% 100.00%
Total Cost 100,905 47,162 52,125 80,026 51,939 62,627 34,608 19.50%
  YoY % 113.95% -9.52% -34.86% 54.08% -17.07% 80.96% -
  Horiz. % 291.57% 136.27% 150.62% 231.24% 150.08% 180.96% 100.00%
Net Worth 903,581 796,532 815,199 860,159 833,136 792,523 746,606 3.23%
  YoY % 13.44% -2.29% -5.23% 3.24% 5.12% 6.15% -
  Horiz. % 121.03% 106.69% 109.19% 115.21% 111.59% 106.15% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 8,432 - - 18,063 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 46.69% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 117.65 % - % - % 170.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 69.02% 0.00% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 903,581 796,532 815,199 860,159 833,136 792,523 746,606 3.23%
  YoY % 13.44% -2.29% -5.23% 3.24% 5.12% 6.15% -
  Horiz. % 121.03% 106.69% 109.19% 115.21% 111.59% 106.15% 100.00%
NOSH 525,338 402,289 411,717 421,647 412,443 410,633 401,401 4.58%
  YoY % 30.59% -2.29% -2.36% 2.23% 0.44% 2.30% -
  Horiz. % 130.88% 100.22% 102.57% 105.04% 102.75% 102.30% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.13 % 17.52 % 7.25 % 8.22 % 17.44 % 8.52 % 23.44 % -11.66%
  YoY % -36.47% 141.66% -11.80% -52.87% 104.69% -63.65% -
  Horiz. % 47.48% 74.74% 30.93% 35.07% 74.40% 36.35% 100.00%
ROE 1.40 % 1.26 % 0.50 % 0.83 % 1.32 % 0.74 % 1.42 % -0.24%
  YoY % 11.11% 152.00% -39.76% -37.12% 78.38% -47.89% -
  Horiz. % 98.59% 88.73% 35.21% 58.45% 92.96% 52.11% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.61 14.21 13.65 20.68 15.25 16.67 11.26 11.47%
  YoY % 52.08% 4.10% -33.99% 35.61% -8.52% 48.05% -
  Horiz. % 191.92% 126.20% 121.23% 183.66% 135.44% 148.05% 100.00%
EPS 2.41 2.49 0.99 1.70 2.66 1.42 2.64 -1.51%
  YoY % -3.21% 151.52% -41.76% -36.09% 87.32% -46.21% -
  Horiz. % 91.29% 94.32% 37.50% 64.39% 100.76% 53.79% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 4.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 44.44% 0.00% 0.00% 100.00%
NAPS 1.7200 1.9800 1.9800 2.0400 2.0200 1.9300 1.8600 -1.29%
  YoY % -13.13% 0.00% -2.94% 0.99% 4.66% 3.76% -
  Horiz. % 92.47% 106.45% 106.45% 109.68% 108.60% 103.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.46 10.81 10.62 16.48 11.89 12.94 8.55 16.56%
  YoY % 98.52% 1.79% -35.56% 38.60% -8.11% 51.35% -
  Horiz. % 250.99% 126.43% 124.21% 192.75% 139.06% 151.35% 100.00%
EPS 2.39 1.89 0.77 1.36 2.07 1.10 2.00 3.01%
  YoY % 26.46% 145.45% -43.38% -34.30% 88.18% -45.00% -
  Horiz. % 119.50% 94.50% 38.50% 68.00% 103.50% 55.00% 100.00%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 3.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 46.63% 0.00% 0.00% 100.00%
NAPS 1.7081 1.5057 1.5410 1.6260 1.5749 1.4982 1.4114 3.23%
  YoY % 13.44% -2.29% -5.23% 3.24% 5.12% 6.15% -
  Horiz. % 121.02% 106.68% 109.18% 115.20% 111.58% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5000 1.8200 2.0800 1.8300 1.8900 1.8000 1.7000 -
P/RPS 6.94 12.80 15.24 8.85 12.39 10.80 15.10 -12.14%
  YoY % -45.78% -16.01% 72.20% -28.57% 14.72% -28.48% -
  Horiz. % 45.96% 84.77% 100.93% 58.61% 82.05% 71.52% 100.00%
P/EPS 62.35 73.09 210.10 107.65 71.05 126.76 64.39 -0.53%
  YoY % -14.69% -65.21% 95.17% 51.51% -43.95% 96.86% -
  Horiz. % 96.83% 113.51% 326.29% 167.18% 110.34% 196.86% 100.00%
EY 1.60 1.37 0.48 0.93 1.41 0.79 1.55 0.53%
  YoY % 16.79% 185.42% -48.39% -34.04% 78.48% -49.03% -
  Horiz. % 103.23% 88.39% 30.97% 60.00% 90.97% 50.97% 100.00%
DY 0.00 0.00 0.00 1.09 0.00 0.00 2.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 41.13% 0.00% 0.00% 100.00%
P/NAPS 0.87 0.92 1.05 0.90 0.94 0.93 0.91 -0.75%
  YoY % -5.43% -12.38% 16.67% -4.26% 1.08% 2.20% -
  Horiz. % 95.60% 101.10% 115.38% 98.90% 103.30% 102.20% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 25/02/14 28/02/13 23/02/12 23/02/11 -
Price 1.5000 1.9500 1.9400 1.7800 1.8900 1.8800 2.1200 -
P/RPS 6.94 13.72 14.21 8.61 12.39 11.28 18.82 -15.31%
  YoY % -49.42% -3.45% 65.04% -30.51% 9.84% -40.06% -
  Horiz. % 36.88% 72.90% 75.50% 45.75% 65.83% 59.94% 100.00%
P/EPS 62.35 78.31 195.96 104.71 71.05 132.39 80.30 -4.13%
  YoY % -20.38% -60.04% 87.15% 47.38% -46.33% 64.87% -
  Horiz. % 77.65% 97.52% 244.03% 130.40% 88.48% 164.87% 100.00%
EY 1.60 1.28 0.51 0.96 1.41 0.76 1.25 4.20%
  YoY % 25.00% 150.98% -46.88% -31.91% 85.53% -39.20% -
  Horiz. % 128.00% 102.40% 40.80% 76.80% 112.80% 60.80% 100.00%
DY 0.00 0.00 0.00 1.12 0.00 0.00 2.12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 52.83% 0.00% 0.00% 100.00%
P/NAPS 0.87 0.98 0.98 0.87 0.94 0.97 1.14 -4.40%
  YoY % -11.22% 0.00% 12.64% -7.45% -3.09% -14.91% -
  Horiz. % 76.32% 85.96% 85.96% 76.32% 82.46% 85.09% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers