[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
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 326,664 347,316 387,531 302,484 262,005 204,031 291,603 1.90%
PBT 28,894 40,456 68,277 63,899 63,411 75,003 75,014 -14.68%
Tax -1,670 -16,755 -20,420 -15,947 -20,572 -18,526 -21,813 -34.81%
NP 27,224 23,701 47,857 47,952 42,839 56,477 53,201 -10.55%
-
NP to SH 27,224 23,701 47,857 47,952 42,839 56,497 53,201 -10.55%
-
Tax Rate 5.78% 41.42% 29.91% 24.96% 32.44% 24.70% 29.08% -
Total Cost 299,440 323,615 339,674 254,532 219,166 147,554 238,402 3.86%
-
Net Worth 830,443 791,699 790,896 856,864 809,976 780,596 735,632 2.03%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 8,115 22,789 16,735 14,354 36,337 - -
Div Payout % - 34.24% 47.62% 34.90% 33.51% 64.32% - -
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 830,443 791,699 790,896 856,864 809,976 780,596 735,632 2.03%
NOSH 413,373 405,999 403,518 422,100 411,155 408,689 399,800 0.55%
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 8.33% 6.82% 12.35% 15.85% 16.35% 27.68% 18.24% -
ROE 3.28% 2.99% 6.05% 5.60% 5.29% 7.24% 7.23% -
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 79.07 85.55 96.04 71.66 63.72 49.92 72.94 1.35%
EPS 6.59 5.84 11.86 11.36 10.42 13.82 13.31 -11.04%
DPS 0.00 2.00 5.65 3.96 3.50 9.00 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 87.35 92.87 103.62 80.88 70.06 54.56 77.97 1.90%
EPS 7.28 6.34 12.80 12.82 11.45 15.11 14.23 -10.55%
DPS 0.00 2.17 6.09 4.48 3.84 9.72 0.00 -
NAPS 2.2206 2.117 2.1148 2.2912 2.1658 2.0873 1.967 2.03%
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 2.38 2.22 2.03 2.78 3.04 3.95 2.19 1.39%
P/EPS 28.53 32.55 16.44 17.52 18.62 14.25 12.02 15.48%
EY 3.50 3.07 6.08 5.71 5.37 7.02 8.32 -13.42%
DY 0.00 1.05 2.90 1.99 1.80 4.57 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 2.43 1.98 2.17 2.65 3.01 3.49 2.33 0.70%
P/EPS 29.14 28.95 17.54 16.72 18.43 12.59 12.78 14.71%
EY 3.43 3.45 5.70 5.98 5.43 7.94 7.83 -12.84%
DY 0.00 1.18 2.72 2.09 1.82 5.17 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