[YNHPROP] YoY TTM 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- -8.12%

YoY- 11.94%

Quarter Report

YNH Property Bhd_Q2 2013.(Report).pdf

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	326,664	347,316	387,531	302,484	262,005	204,031	291,603	1.90%
YoY %	-5.95%	-10.38%	28.12%	15.45%	28.41%	-30.03%	-	-
Horiz. %	112.02%	119.11%	132.90%	103.73%	89.85%	69.97%	100.00%	-
PBT	28,894	40,456	68,277	63,899	63,411	75,003	75,014	-14.68%
YoY %	-28.58%	-40.75%	6.85%	0.77%	-15.46%	-0.01%	-	-
Horiz. %	38.52%	53.93%	91.02%	85.18%	84.53%	99.99%	100.00%	-
Tax	-1,670	-16,755	-20,420	-15,947	-20,572	-18,526	-21,813	-34.81%
YoY %	90.03%	17.95%	-28.05%	22.48%	-11.04%	15.07%	-	-
Horiz. %	7.66%	76.81%	93.61%	73.11%	94.31%	84.93%	100.00%	-
NP	27,224	23,701	47,857	47,952	42,839	56,477	53,201	-10.55%
YoY %	14.86%	-50.48%	-0.20%	11.94%	-24.15%	6.16%	-	-
Horiz. %	51.17%	44.55%	89.96%	90.13%	80.52%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,224	23,701	47,857	47,952	42,839	56,497	53,201	-10.55%
YoY %	14.86%	-50.48%	-0.20%	11.94%	-24.17%	6.20%	-	-
Horiz. %	51.17%	44.55%	89.96%	90.13%	80.52%	106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.78%	41.42%	29.91%	24.96%	32.44%	24.70%	29.08%	-
YoY %	-86.05%	38.48%	19.83%	-23.06%	31.34%	-15.06%	-	-
Horiz. %	19.88%	142.43%	102.85%	85.83%	111.55%	84.94%	100.00%	-
Total Cost	299,440	323,615	339,674	254,532	219,166	147,554	238,402	3.86%
YoY %	-7.47%	-4.73%	33.45%	16.14%	48.53%	-38.11%	-	-
Horiz. %	125.60%	135.74%	142.48%	106.77%	91.93%	61.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	830,443	791,699	790,896	856,864	809,976	780,596	735,632	2.03%
YoY %	4.89%	0.10%	-7.70%	5.79%	3.76%	6.11%	-	-
Horiz. %	112.89%	107.62%	107.51%	116.48%	110.11%	106.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	8,115	22,789	16,735	14,354	36,337	-	-
YoY %	-	-64.39%	36.18%	16.59%	-60.50%	0.00%	-	-
Horiz. %	-	22.33%	62.72%	46.05%	39.50%	100.00%	-	-
Div Payout %	-	34.24%	47.62%	34.90%	33.51%	64.32%	-	-
YoY %	-	-28.10%	36.45%	4.15%	-47.90%	0.00%	-	-
Horiz. %	-	53.23%	74.04%	54.26%	52.10%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	830,443	791,699	790,896	856,864	809,976	780,596	735,632	2.03%
YoY %	4.89%	0.10%	-7.70%	5.79%	3.76%	6.11%	-	-
Horiz. %	112.89%	107.62%	107.51%	116.48%	110.11%	106.11%	100.00%	-
NOSH	413,373	405,999	403,518	422,100	411,155	408,689	399,800	0.55%
YoY %	1.82%	0.61%	-4.40%	2.66%	0.60%	2.22%	-	-
Horiz. %	103.39%	101.55%	100.93%	105.58%	102.84%	102.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	8.33%	6.82%	12.35%	15.85%	16.35%	27.68%	18.24%	-
YoY %	22.14%	-44.78%	-22.08%	-3.06%	-40.93%	51.75%	-	-
Horiz. %	45.67%	37.39%	67.71%	86.90%	89.64%	151.75%	100.00%	-
ROE	3.28%	2.99%	6.05%	5.60%	5.29%	7.24%	7.23%	-
YoY %	9.70%	-50.58%	8.04%	5.86%	-26.93%	0.14%	-	-
Horiz. %	45.37%	41.36%	83.68%	77.46%	73.17%	100.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	79.07	85.55	96.04	71.66	63.72	49.92	72.94	1.35%
YoY %	-7.57%	-10.92%	34.02%	12.46%	27.64%	-31.56%	-	-
Horiz. %	108.40%	117.29%	131.67%	98.25%	87.36%	68.44%	100.00%	-
EPS	6.59	5.84	11.86	11.36	10.42	13.82	13.31	-11.04%
YoY %	12.84%	-50.76%	4.40%	9.02%	-24.60%	3.83%	-	-
Horiz. %	49.51%	43.88%	89.11%	85.35%	78.29%	103.83%	100.00%	-
DPS	0.00	2.00	5.65	3.96	3.50	9.00	0.00	-
YoY %	0.00%	-64.60%	42.68%	13.14%	-61.11%	0.00%	-	-
Horiz. %	0.00%	22.22%	62.78%	44.00%	38.89%	100.00%	-	-
NAPS	2.01	1.95	1.96	2.03	1.97	1.91	1.84	1.48%
YoY %	3.08%	-0.51%	-3.45%	3.05%	3.14%	3.80%	-	-
Horiz. %	109.24%	105.98%	106.52%	110.33%	107.07%	103.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 422,100
RPS	61.75	65.66	73.26	57.18	49.53	38.57	55.12	1.90%
YoY %	-5.95%	-10.37%	28.12%	15.45%	28.42%	-30.03%	-	-
Horiz. %	112.03%	119.12%	132.91%	103.74%	89.86%	69.97%	100.00%	-
EPS	5.15	4.48	9.05	9.06	8.10	10.68	10.06	-10.55%
YoY %	14.96%	-50.50%	-0.11%	11.85%	-24.16%	6.16%	-	-
Horiz. %	51.19%	44.53%	89.96%	90.06%	80.52%	106.16%	100.00%	-
DPS	0.00	1.53	4.31	3.16	2.71	6.87	0.00	-
YoY %	0.00%	-64.50%	36.39%	16.61%	-60.55%	0.00%	-	-
Horiz. %	0.00%	22.27%	62.74%	46.00%	39.45%	100.00%	-	-
NAPS	1.5698	1.4966	1.4951	1.6198	1.5311	1.4756	1.3906	2.03%
YoY %	4.89%	0.10%	-7.70%	5.79%	3.76%	6.11%	-	-
Horiz. %	112.89%	107.62%	107.51%	116.48%	110.10%	106.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	2.38	2.22	2.03	2.78	3.04	3.95	2.19	1.39%
YoY %	7.21%	9.36%	-26.98%	-8.55%	-23.04%	80.37%	-	-
Horiz. %	108.68%	101.37%	92.69%	126.94%	138.81%	180.37%	100.00%	-
P/EPS	28.53	32.55	16.44	17.52	18.62	14.25	12.02	15.48%
YoY %	-12.35%	97.99%	-6.16%	-5.91%	30.67%	18.55%	-	-
Horiz. %	237.35%	270.80%	136.77%	145.76%	154.91%	118.55%	100.00%	-
EY	3.50	3.07	6.08	5.71	5.37	7.02	8.32	-13.42%
YoY %	14.01%	-49.51%	6.48%	6.33%	-23.50%	-15.63%	-	-
Horiz. %	42.07%	36.90%	73.08%	68.63%	64.54%	84.37%	100.00%	-
DY	0.00	1.05	2.90	1.99	1.80	4.57	0.00	-
YoY %	0.00%	-63.79%	45.73%	10.56%	-60.61%	0.00%	-	-
Horiz. %	0.00%	22.98%	63.46%	43.54%	39.39%	100.00%	-	-
P/NAPS	0.94	0.97	0.99	0.98	0.98	1.03	0.87	1.29%
YoY %	-3.09%	-2.02%	1.02%	0.00%	-4.85%	18.39%	-	-
Horiz. %	108.05%	111.49%	113.79%	112.64%	112.64%	118.39%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	2.43	1.98	2.17	2.65	3.01	3.49	2.33	0.70%
YoY %	22.73%	-8.76%	-18.11%	-11.96%	-13.75%	49.79%	-	-
Horiz. %	104.29%	84.98%	93.13%	113.73%	129.18%	149.79%	100.00%	-
P/EPS	29.14	28.95	17.54	16.72	18.43	12.59	12.78	14.71%
YoY %	0.66%	65.05%	4.90%	-9.28%	46.39%	-1.49%	-	-
Horiz. %	228.01%	226.53%	137.25%	130.83%	144.21%	98.51%	100.00%	-
EY	3.43	3.45	5.70	5.98	5.43	7.94	7.83	-12.84%
YoY %	-0.58%	-39.47%	-4.68%	10.13%	-31.61%	1.40%	-	-
Horiz. %	43.81%	44.06%	72.80%	76.37%	69.35%	101.40%	100.00%	-
DY	0.00	1.18	2.72	2.09	1.82	5.17	0.00	-
YoY %	0.00%	-56.62%	30.14%	14.84%	-64.80%	0.00%	-	-
Horiz. %	0.00%	22.82%	52.61%	40.43%	35.20%	100.00%	-	-
P/NAPS	0.96	0.87	1.06	0.94	0.97	0.91	0.92	0.71%
YoY %	10.34%	-17.92%	12.77%	-3.09%	6.59%	-1.09%	-	-
Horiz. %	104.35%	94.57%	115.22%	102.17%	105.43%	98.91%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos