[YNHPROP] YoY Cumulative Quarter Result on 30-Jun-2013 [#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- 129.62%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 156,665 147,090 244,153 160,245 139,287 103,756 158,902 -0.23%
PBT 22,466 14,299 43,106 35,008 34,538 39,727 43,634 -10.46%
Tax -6,761 -6,685 -13,020 -9,734 -7,626 -9,603 -12,845 -10.13%
NP 15,705 7,614 30,086 25,274 26,912 30,124 30,789 -10.60%
-
NP to SH 15,705 7,614 30,086 25,274 26,912 30,124 30,789 -10.60%
-
Tax Rate 30.09% 46.75% 30.20% 27.81% 22.08% 24.17% 29.44% -
Total Cost 140,960 139,476 214,067 134,971 112,375 73,632 128,113 1.60%
-
Net Worth 819,923 793,973 804,482 848,036 809,414 778,576 733,831 1.86%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 8,209 10,443 8,217 122 - -
Div Payout % - - 27.29% 41.32% 30.53% 0.41% - -
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 819,923 793,973 804,482 848,036 809,414 778,576 733,831 1.86%
NOSH 407,922 407,165 410,450 417,752 410,870 407,631 398,821 0.37%
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 10.02% 5.18% 12.32% 15.77% 19.32% 29.03% 19.38% -
ROE 1.92% 0.96% 3.74% 2.98% 3.32% 3.87% 4.20% -
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 38.41 36.13 59.48 38.36 33.90 25.45 39.84 -0.60%
EPS 3.85 1.87 7.33 6.05 6.55 7.39 7.72 -10.93%
DPS 0.00 0.00 2.00 2.50 2.00 0.03 0.00 -
NAPS 2.01 1.95 1.96 2.03 1.97 1.91 1.84 1.48%
Adjusted Per Share Value based on latest NOSH - 422,100
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.62 27.81 46.15 30.29 26.33 19.61 30.04 -0.23%
EPS 2.97 1.44 5.69 4.78 5.09 5.69 5.82 -10.59%
DPS 0.00 0.00 1.55 1.97 1.55 0.02 0.00 -
NAPS 1.55 1.5009 1.5208 1.6031 1.5301 1.4718 1.3872 1.86%
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 1.88 1.90 1.95 1.99 1.94 1.97 1.60 -
P/RPS 4.90 5.26 3.28 5.19 5.72 7.74 4.02 3.35%
P/EPS 48.83 101.60 26.60 32.89 29.62 26.66 20.73 15.33%
EY 2.05 0.98 3.76 3.04 3.38 3.75 4.83 -13.29%
DY 0.00 0.00 1.03 1.26 1.03 0.02 0.00 -
P/NAPS 0.94 0.97 0.99 0.98 0.98 1.03 0.87 1.29%
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 1.92 1.69 2.08 1.90 1.92 1.74 1.70 -
P/RPS 5.00 4.68 3.50 4.95 5.66 6.84 4.27 2.66%
P/EPS 49.87 90.37 28.38 31.40 29.31 23.55 22.02 14.58%
EY 2.01 1.11 3.52 3.18 3.41 4.25 4.54 -12.68%
DY 0.00 0.00 0.96 1.32 1.04 0.02 0.00 -
P/NAPS 0.96 0.87 1.06 0.94 0.97 0.91 0.92 0.71%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment