Highlights

[YNHPROP] YoY Quarter Result on 2013-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     0.33%    YoY -     30.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 44,509 103,229 105,280 80,685 53,042 55,261 93,807 -11.67%
  YoY % -56.88% -1.95% 30.48% 52.12% -4.02% -41.09% -
  Horiz. % 47.45% 110.04% 112.23% 86.01% 56.54% 58.91% 100.00%
PBT 4,059 9,629 24,008 15,283 12,268 21,431 20,557 -23.67%
  YoY % -57.85% -59.89% 57.09% 24.58% -42.76% 4.25% -
  Horiz. % 19.75% 46.84% 116.79% 74.34% 59.68% 104.25% 100.00%
Tax -791 -4,451 -6,996 -4,276 -3,858 -5,652 -5,800 -28.23%
  YoY % 82.23% 36.38% -63.61% -10.83% 31.74% 2.55% -
  Horiz. % 13.64% 76.74% 120.62% 73.72% 66.52% 97.45% 100.00%
NP 3,268 5,178 17,012 11,007 8,410 15,779 14,757 -22.20%
  YoY % -36.89% -69.56% 54.56% 30.88% -46.70% 6.93% -
  Horiz. % 22.15% 35.09% 115.28% 74.59% 56.99% 106.93% 100.00%
NP to SH 3,268 5,178 17,012 11,007 8,410 15,779 14,757 -22.20%
  YoY % -36.89% -69.56% 54.56% 30.88% -46.70% 6.93% -
  Horiz. % 22.15% 35.09% 115.28% 74.59% 56.99% 106.93% 100.00%
Tax Rate 19.49 % 46.22 % 29.14 % 27.98 % 31.45 % 26.37 % 28.21 % -5.97%
  YoY % -57.83% 58.61% 4.15% -11.03% 19.26% -6.52% -
  Horiz. % 69.09% 163.84% 103.30% 99.18% 111.49% 93.48% 100.00%
Total Cost 41,241 98,051 88,268 69,678 44,632 39,482 79,050 -10.27%
  YoY % -57.94% 11.08% 26.68% 56.12% 13.04% -50.05% -
  Horiz. % 52.17% 124.04% 111.66% 88.14% 56.46% 49.95% 100.00%
Net Worth 798,844 821,904 831,790 835,869 799,975 772,682 717,908 1.79%
  YoY % -2.81% -1.19% -0.49% 4.49% 3.53% 7.63% -
  Horiz. % 111.27% 114.49% 115.86% 116.43% 111.43% 107.63% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 798,844 821,904 831,790 835,869 799,975 772,682 717,908 1.79%
  YoY % -2.81% -1.19% -0.49% 4.49% 3.53% 7.63% -
  Horiz. % 111.27% 114.49% 115.86% 116.43% 111.43% 107.63% 100.00%
NOSH 403,456 410,952 417,985 413,796 410,243 406,675 398,837 0.19%
  YoY % -1.82% -1.68% 1.01% 0.87% 0.88% 1.97% -
  Horiz. % 101.16% 103.04% 104.80% 103.75% 102.86% 101.97% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.34 % 5.02 % 16.16 % 13.64 % 15.86 % 28.55 % 15.73 % -11.92%
  YoY % 46.22% -68.94% 18.48% -14.00% -44.45% 81.50% -
  Horiz. % 46.66% 31.91% 102.73% 86.71% 100.83% 181.50% 100.00%
ROE 0.41 % 0.63 % 2.05 % 1.32 % 1.05 % 2.04 % 2.06 % -23.57%
  YoY % -34.92% -69.27% 55.30% 25.71% -48.53% -0.97% -
  Horiz. % 19.90% 30.58% 99.51% 64.08% 50.97% 99.03% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.03 25.12 25.19 19.50 12.93 13.59 23.52 -11.85%
  YoY % -56.09% -0.28% 29.18% 50.81% -4.86% -42.22% -
  Horiz. % 46.90% 106.80% 107.10% 82.91% 54.97% 57.78% 100.00%
EPS 0.81 1.26 4.07 2.66 2.05 3.88 3.70 -22.35%
  YoY % -35.71% -69.04% 53.01% 29.76% -47.16% 4.86% -
  Horiz. % 21.89% 34.05% 110.00% 71.89% 55.41% 104.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9800 2.0000 1.9900 2.0200 1.9500 1.9000 1.8000 1.60%
  YoY % -1.00% 0.50% -1.49% 3.59% 2.63% 5.56% -
  Horiz. % 110.00% 111.11% 110.56% 112.22% 108.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.41 19.51 19.90 15.25 10.03 10.45 17.73 -11.68%
  YoY % -56.89% -1.96% 30.49% 52.04% -4.02% -41.06% -
  Horiz. % 47.43% 110.04% 112.24% 86.01% 56.57% 58.94% 100.00%
EPS 0.62 0.98 3.22 2.08 1.59 2.98 2.79 -22.16%
  YoY % -36.73% -69.57% 54.81% 30.82% -46.64% 6.81% -
  Horiz. % 22.22% 35.13% 115.41% 74.55% 56.99% 106.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5101 1.5537 1.5724 1.5801 1.5122 1.4606 1.3571 1.79%
  YoY % -2.81% -1.19% -0.49% 4.49% 3.53% 7.63% -
  Horiz. % 111.27% 114.49% 115.86% 116.43% 111.43% 107.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.9400 1.9000 1.8500 1.9000 1.9000 1.8800 1.5600 -
P/RPS 17.59 7.56 7.34 9.74 14.70 13.84 6.63 17.64%
  YoY % 132.67% 3.00% -24.64% -33.74% 6.21% 108.75% -
  Horiz. % 265.31% 114.03% 110.71% 146.91% 221.72% 208.75% 100.00%
P/EPS 239.51 150.79 45.45 71.43 92.68 48.45 42.16 33.54%
  YoY % 58.84% 231.77% -36.37% -22.93% 91.29% 14.92% -
  Horiz. % 568.10% 357.66% 107.80% 169.43% 219.83% 114.92% 100.00%
EY 0.42 0.66 2.20 1.40 1.08 2.06 2.37 -25.03%
  YoY % -36.36% -70.00% 57.14% 29.63% -47.57% -13.08% -
  Horiz. % 17.72% 27.85% 92.83% 59.07% 45.57% 86.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.95 0.93 0.94 0.97 0.99 0.87 2.00%
  YoY % 3.16% 2.15% -1.06% -3.09% -2.02% 13.79% -
  Horiz. % 112.64% 109.20% 106.90% 108.05% 111.49% 113.79% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 -
Price 1.8800 1.9200 1.9500 2.1400 1.9700 1.9600 1.7600 -
P/RPS 17.04 7.64 7.74 10.98 15.24 14.42 7.48 14.69%
  YoY % 123.04% -1.29% -29.51% -27.95% 5.69% 92.78% -
  Horiz. % 227.81% 102.14% 103.48% 146.79% 203.74% 192.78% 100.00%
P/EPS 232.10 152.38 47.91 80.45 96.10 50.52 47.57 30.20%
  YoY % 52.32% 218.05% -40.45% -16.29% 90.22% 6.20% -
  Horiz. % 487.91% 320.33% 100.71% 169.12% 202.02% 106.20% 100.00%
EY 0.43 0.66 2.09 1.24 1.04 1.98 2.10 -23.21%
  YoY % -34.85% -68.42% 68.55% 19.23% -47.47% -5.71% -
  Horiz. % 20.48% 31.43% 99.52% 59.05% 49.52% 94.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 0.96 0.98 1.06 1.01 1.03 0.98 -0.52%
  YoY % -1.04% -2.04% -7.55% 4.95% -1.94% 5.10% -
  Horiz. % 96.94% 97.96% 100.00% 108.16% 103.06% 105.10% 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.
 


 

227  230  512  1342 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.49+0.01 
 GPACKET-WB 0.320.00 
 HSI-C7F 0.345+0.02 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.175-0.015 
 MPAY 0.125+0.015 
 MTAG 0.55+0.01 
 ISTONE 0.245-0.01 
 UCREST 0.17+0.025 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers