Highlights

[YNHPROP] YoY TTM 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 -     5.24%    YoY -     34.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 258,369 442,328 328,218 309,169 224,255 220,631 300,507 -2.48%
  YoY % -41.59% 34.77% 6.16% 37.86% 1.64% -26.58% -
  Horiz. % 85.98% 147.19% 109.22% 102.88% 74.63% 73.42% 100.00%
PBT 15,157 54,882 68,905 66,444 59,436 79,784 72,900 -23.01%
  YoY % -72.38% -20.35% 3.70% 11.79% -25.50% 9.44% -
  Horiz. % 20.79% 75.28% 94.52% 91.14% 81.53% 109.44% 100.00%
Tax 2,067 -20,543 -19,855 -14,257 -20,754 -21,620 -20,280 -
  YoY % 110.06% -3.47% -39.26% 31.30% 4.01% -6.61% -
  Horiz. % -10.19% 101.30% 97.90% 70.30% 102.34% 106.61% 100.00%
NP 17,224 34,339 49,050 52,187 38,682 58,164 52,620 -16.97%
  YoY % -49.84% -29.99% -6.01% 34.91% -33.49% 10.54% -
  Horiz. % 32.73% 65.26% 93.22% 99.18% 73.51% 110.54% 100.00%
NP to SH 17,224 34,339 49,050 52,187 38,682 58,184 52,620 -16.97%
  YoY % -49.84% -29.99% -6.01% 34.91% -33.52% 10.57% -
  Horiz. % 32.73% 65.26% 93.22% 99.18% 73.51% 110.57% 100.00%
Tax Rate -13.64 % 37.43 % 28.82 % 21.46 % 34.92 % 27.10 % 27.82 % -
  YoY % -136.44% 29.88% 34.30% -38.55% 28.86% -2.59% -
  Horiz. % -49.03% 134.54% 103.59% 77.14% 125.52% 97.41% 100.00%
Total Cost 241,145 407,989 279,168 256,982 185,573 162,467 247,887 -0.46%
  YoY % -40.89% 46.14% 8.63% 38.48% 14.22% -34.46% -
  Horiz. % 97.28% 164.59% 112.62% 103.67% 74.86% 65.54% 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 0 16,185 25,271 14,406 6,253 24,156 0 -
  YoY % 0.00% -35.95% 75.42% 130.36% -74.11% 0.00% -
  Horiz. % 0.00% 67.00% 104.62% 59.64% 25.89% 100.00% -
Div Payout % - % 47.14 % 51.52 % 27.61 % 16.17 % 41.52 % - % -
  YoY % 0.00% -8.50% 86.60% 70.75% -61.05% 0.00% -
  Horiz. % 0.00% 113.54% 124.08% 66.50% 38.95% 100.00% -
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 6.67 % 7.76 % 14.94 % 16.88 % 17.25 % 26.36 % 17.51 % -14.85%
  YoY % -14.05% -48.06% -11.49% -2.14% -34.56% 50.54% -
  Horiz. % 38.09% 44.32% 85.32% 96.40% 98.52% 150.54% 100.00%
ROE 2.16 % 4.18 % 5.90 % 6.24 % 4.84 % 7.53 % 7.33 % -18.41%
  YoY % -48.33% -29.15% -5.45% 28.93% -35.72% 2.73% -
  Horiz. % 29.47% 57.03% 80.49% 85.13% 66.03% 102.73% 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 64.04 107.63 78.52 74.72 54.66 54.25 75.35 -2.67%
  YoY % -40.50% 37.07% 5.09% 36.70% 0.76% -28.00% -
  Horiz. % 84.99% 142.84% 104.21% 99.16% 72.54% 72.00% 100.00%
EPS 4.27 8.36 11.73 12.61 9.43 14.31 13.19 -17.12%
  YoY % -48.92% -28.73% -6.98% 33.72% -34.10% 8.49% -
  Horiz. % 32.37% 63.38% 88.93% 95.60% 71.49% 108.49% 100.00%
DPS 0.00 4.00 6.00 3.50 1.53 6.02 0.00 -
  YoY % 0.00% -33.33% 71.43% 128.76% -74.58% 0.00% -
  Horiz. % 0.00% 66.45% 99.67% 58.14% 25.42% 100.00% -
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 48.84 83.62 62.05 58.44 42.39 41.71 56.81 -2.49%
  YoY % -41.59% 34.76% 6.18% 37.86% 1.63% -26.58% -
  Horiz. % 85.97% 147.19% 109.22% 102.87% 74.62% 73.42% 100.00%
EPS 3.26 6.49 9.27 9.87 7.31 11.00 9.95 -16.96%
  YoY % -49.77% -29.99% -6.08% 35.02% -33.55% 10.55% -
  Horiz. % 32.76% 65.23% 93.17% 99.20% 73.47% 110.55% 100.00%
DPS 0.00 3.06 4.78 2.72 1.18 4.57 0.00 -
  YoY % 0.00% -35.98% 75.74% 130.51% -74.18% 0.00% -
  Horiz. % 0.00% 66.96% 104.60% 59.52% 25.82% 100.00% -
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 3.03 1.77 2.36 2.54 3.48 3.47 2.07 6.55%
  YoY % 71.19% -25.00% -7.09% -27.01% 0.29% 67.63% -
  Horiz. % 146.38% 85.51% 114.01% 122.71% 168.12% 167.63% 100.00%
P/EPS 45.44 22.74 15.76 15.07 20.15 13.14 11.82 25.14%
  YoY % 99.82% 44.29% 4.58% -25.21% 53.35% 11.17% -
  Horiz. % 384.43% 192.39% 133.33% 127.50% 170.47% 111.17% 100.00%
EY 2.20 4.40 6.34 6.64 4.96 7.61 8.46 -20.09%
  YoY % -50.00% -30.60% -4.52% 33.87% -34.82% -10.05% -
  Horiz. % 26.00% 52.01% 74.94% 78.49% 58.63% 89.95% 100.00%
DY 0.00 2.11 3.24 1.84 0.81 3.20 0.00 -
  YoY % 0.00% -34.88% 76.09% 127.16% -74.69% 0.00% -
  Horiz. % 0.00% 65.94% 101.25% 57.50% 25.31% 100.00% -
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 2.94 1.78 2.48 2.86 3.60 3.61 2.34 3.87%
  YoY % 65.17% -28.23% -13.29% -20.56% -0.28% 54.27% -
  Horiz. % 125.64% 76.07% 105.98% 122.22% 153.85% 154.27% 100.00%
P/EPS 44.04 22.98 16.62 16.97 20.89 13.70 13.34 22.00%
  YoY % 91.64% 38.27% -2.06% -18.76% 52.48% 2.70% -
  Horiz. % 330.13% 172.26% 124.59% 127.21% 156.60% 102.70% 100.00%
EY 2.27 4.35 6.02 5.89 4.79 7.30 7.50 -18.05%
  YoY % -47.82% -27.74% 2.21% 22.96% -34.38% -2.67% -
  Horiz. % 30.27% 58.00% 80.27% 78.53% 63.87% 97.33% 100.00%
DY 0.00 2.08 3.08 1.64 0.78 3.07 0.00 -
  YoY % 0.00% -32.47% 87.80% 110.26% -74.59% 0.00% -
  Horiz. % 0.00% 67.75% 100.33% 53.42% 25.41% 100.00% -
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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers