[YNHPROP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.3%
YoY- 5.39%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 303,881 316,111 475,372 279,339 287,074 203,221 261,787 2.51%
PBT 37,883 26,578 71,173 64,695 56,756 77,547 75,336 -10.81%
Tax -2,118 -13,385 -21,908 -17,847 -12,306 -26,730 -19,765 -31.05%
NP 35,765 13,193 49,265 46,848 44,450 50,817 55,571 -7.07%
-
NP to SH 35,765 13,193 49,265 46,848 44,450 50,837 55,571 -7.07%
-
Tax Rate 5.59% 50.36% 30.78% 27.59% 21.68% 34.47% 26.24% -
Total Cost 268,116 302,918 426,107 232,491 242,624 152,404 206,216 4.46%
-
Net Worth 776,562 796,183 803,438 846,563 820,314 784,790 737,685 0.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 24,618 16,838 14,406 36,454 6,013 -
Div Payout % - - 49.97% 35.94% 32.41% 71.71% 10.82% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 776,562 796,183 803,438 846,563 820,314 784,790 737,685 0.85%
NOSH 528,999 406,216 405,777 419,090 412,218 408,744 400,916 4.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.77% 4.17% 10.36% 16.77% 15.48% 25.01% 21.23% -
ROE 4.61% 1.66% 6.13% 5.53% 5.42% 6.48% 7.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.13 77.82 117.15 66.65 69.64 49.72 65.30 0.21%
EPS 7.78 3.25 12.14 11.18 10.78 12.44 13.86 -9.16%
DPS 0.00 0.00 6.07 4.00 3.50 9.00 1.50 -
NAPS 1.69 1.96 1.98 2.02 1.99 1.92 1.84 -1.40%
Adjusted Per Share Value based on latest NOSH - 419,090
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 81.26 84.53 127.11 74.69 76.76 54.34 70.00 2.51%
EPS 9.56 3.53 13.17 12.53 11.89 13.59 14.86 -7.08%
DPS 0.00 0.00 6.58 4.50 3.85 9.75 1.61 -
NAPS 2.0765 2.1289 2.1483 2.2637 2.1935 2.0985 1.9725 0.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.62 1.84 2.09 1.80 1.86 1.69 1.73 -
P/RPS 2.45 2.36 1.78 2.70 2.67 3.40 2.65 -1.29%
P/EPS 20.81 56.65 17.21 16.10 17.25 13.59 12.48 8.88%
EY 4.80 1.77 5.81 6.21 5.80 7.36 8.01 -8.17%
DY 0.00 0.00 2.90 2.22 1.88 5.33 0.87 -
P/NAPS 0.96 0.94 1.06 0.89 0.93 0.88 0.94 0.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 28/11/14 28/11/13 28/11/12 25/11/11 23/11/10 -
Price 1.53 1.90 2.04 1.73 1.87 1.79 1.77 -
P/RPS 2.31 2.44 1.74 2.60 2.69 3.60 2.71 -2.62%
P/EPS 19.66 58.50 16.80 15.48 17.34 14.39 12.77 7.44%
EY 5.09 1.71 5.95 6.46 5.77 6.95 7.83 -6.92%
DY 0.00 0.00 2.97 2.31 1.87 5.03 0.85 -
P/NAPS 0.91 0.97 1.03 0.86 0.94 0.93 0.96 -0.88%

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