[YNHPROP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.12%
YoY- -13.2%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 360,246 317,089 444,379 303,623 281,526 226,474 259,177 5.63%
PBT 53,570 20,727 69,261 60,180 63,429 68,599 78,910 -6.24%
Tax -15,183 -1,593 -23,088 -17,135 -13,839 -22,548 -21,768 -5.82%
NP 38,387 19,134 46,173 43,045 49,590 46,051 57,142 -6.40%
-
NP to SH 38,387 19,134 46,173 43,045 49,590 46,071 57,142 -6.40%
-
Tax Rate 28.34% 7.69% 33.33% 28.47% 21.82% 32.87% 27.59% -
Total Cost 321,859 297,955 398,206 260,578 231,936 180,423 202,035 8.06%
-
Net Worth 903,581 796,532 815,199 860,159 833,136 792,523 746,606 3.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 16,185 25,271 14,406 18,391 24,156 -
Div Payout % - - 35.05% 58.71% 29.05% 39.92% 42.27% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 903,581 796,532 815,199 860,159 833,136 792,523 746,606 3.22%
NOSH 528,999 402,289 411,717 421,647 412,443 410,633 401,401 4.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.66% 6.03% 10.39% 14.18% 17.61% 20.33% 22.05% -
ROE 4.25% 2.40% 5.66% 5.00% 5.95% 5.81% 7.65% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.57 78.82 107.93 72.01 68.26 55.15 64.57 1.00%
EPS 7.31 4.76 11.21 10.21 12.02 11.22 14.24 -10.50%
DPS 0.00 0.00 4.00 6.00 3.50 4.50 6.02 -
NAPS 1.72 1.98 1.98 2.04 2.02 1.93 1.86 -1.29%
Adjusted Per Share Value based on latest NOSH - 421,647
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 96.33 84.79 118.82 81.19 75.28 60.56 69.30 5.63%
EPS 10.26 5.12 12.35 11.51 13.26 12.32 15.28 -6.41%
DPS 0.00 0.00 4.33 6.76 3.85 4.92 6.46 -
NAPS 2.4161 2.1299 2.1798 2.30 2.2278 2.1192 1.9964 3.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.50 1.82 2.08 1.83 1.89 1.80 1.70 -
P/RPS 2.19 2.31 1.93 2.54 2.77 3.26 2.63 -3.00%
P/EPS 20.53 38.27 18.55 17.93 15.72 16.04 11.94 9.44%
EY 4.87 2.61 5.39 5.58 6.36 6.23 8.37 -8.62%
DY 0.00 0.00 1.92 3.28 1.85 2.50 3.54 -
P/NAPS 0.87 0.92 1.05 0.90 0.94 0.93 0.91 -0.74%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 25/02/14 28/02/13 23/02/12 23/02/11 -
Price 1.50 1.95 1.94 1.78 1.89 1.88 2.12 -
P/RPS 2.19 2.47 1.80 2.47 2.77 3.41 3.28 -6.50%
P/EPS 20.53 41.00 17.30 17.44 15.72 16.76 14.89 5.49%
EY 4.87 2.44 5.78 5.74 6.36 5.97 6.71 -5.19%
DY 0.00 0.00 2.06 3.37 1.85 2.39 2.84 -
P/NAPS 0.87 0.98 0.98 0.87 0.94 0.97 1.14 -4.40%

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