[YNHPROP] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

28-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 5.24%

YoY- 34.91%

Quarter Report

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	258,369	442,328	328,218	309,169	224,255	220,631	300,507	-2.48%
YoY %	-41.59%	34.77%	6.16%	37.86%	1.64%	-26.58%	-	-
Horiz. %	85.98%	147.19%	109.22%	102.88%	74.63%	73.42%	100.00%	-
PBT	15,157	54,882	68,905	66,444	59,436	79,784	72,900	-23.01%
YoY %	-72.38%	-20.35%	3.70%	11.79%	-25.50%	9.44%	-	-
Horiz. %	20.79%	75.28%	94.52%	91.14%	81.53%	109.44%	100.00%	-
Tax	2,067	-20,543	-19,855	-14,257	-20,754	-21,620	-20,280	-
YoY %	110.06%	-3.47%	-39.26%	31.30%	4.01%	-6.61%	-	-
Horiz. %	-10.19%	101.30%	97.90%	70.30%	102.34%	106.61%	100.00%	-
NP	17,224	34,339	49,050	52,187	38,682	58,164	52,620	-16.96%
YoY %	-49.84%	-29.99%	-6.01%	34.91%	-33.49%	10.54%	-	-
Horiz. %	32.73%	65.26%	93.22%	99.18%	73.51%	110.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,224	34,339	49,050	52,187	38,682	58,184	52,620	-16.96%
YoY %	-49.84%	-29.99%	-6.01%	34.91%	-33.52%	10.57%	-	-
Horiz. %	32.73%	65.26%	93.22%	99.18%	73.51%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.64%	37.43%	28.82%	21.46%	34.92%	27.10%	27.82%	-
YoY %	-136.44%	29.88%	34.30%	-38.55%	28.86%	-2.59%	-	-
Horiz. %	-49.03%	134.54%	103.59%	77.14%	125.52%	97.41%	100.00%	-
Total Cost	241,145	407,989	279,168	256,982	185,573	162,467	247,887	-0.45%
YoY %	-40.89%	46.14%	8.63%	38.48%	14.22%	-34.46%	-	-
Horiz. %	97.28%	164.59%	112.62%	103.67%	74.86%	65.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	798,844	821,904	831,790	835,869	799,975	772,682	717,908	1.79%
YoY %	-2.81%	-1.19%	-0.49%	4.49%	3.53%	7.63%	-	-
Horiz. %	111.27%	114.49%	115.86%	116.43%	111.43%	107.63%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	-	16,185	25,271	14,406	6,253	24,156	-	-
YoY %	-	-35.95%	75.42%	130.39%	-74.11%	0.00%	-	-
Horiz. %	-	67.00%	104.62%	59.64%	25.89%	100.00%	-	-
Div Payout %	-	47.14%	51.52%	27.61%	16.17%	41.52%	-	-
YoY %	-	-8.50%	86.60%	70.75%	-61.05%	0.00%	-	-
Horiz. %	-	113.54%	124.08%	66.50%	38.95%	100.00%	-	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	798,844	821,904	831,790	835,869	799,975	772,682	717,908	1.79%
YoY %	-2.81%	-1.19%	-0.49%	4.49%	3.53%	7.63%	-	-
Horiz. %	111.27%	114.49%	115.86%	116.43%	111.43%	107.63%	100.00%	-
NOSH	403,456	410,952	417,985	413,796	410,243	406,675	398,837	0.19%
YoY %	-1.82%	-1.68%	1.01%	0.87%	0.88%	1.97%	-	-
Horiz. %	101.16%	103.04%	104.80%	103.75%	102.86%	101.97%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	6.67%	7.76%	14.94%	16.88%	17.25%	26.36%	17.51%	-
YoY %	-14.05%	-48.06%	-11.49%	-2.14%	-34.56%	50.54%	-	-
Horiz. %	38.09%	44.32%	85.32%	96.40%	98.52%	150.54%	100.00%	-
ROE	2.16%	4.18%	5.90%	6.24%	4.84%	7.53%	7.33%	-
YoY %	-48.33%	-29.15%	-5.45%	28.93%	-35.72%	2.73%	-	-
Horiz. %	29.47%	57.03%	80.49%	85.13%	66.03%	102.73%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	64.04	107.63	78.52	74.72	54.66	54.25	75.35	-2.67%
YoY %	-40.50%	37.07%	5.09%	36.70%	0.76%	-28.00%	-	-
Horiz. %	84.99%	142.84%	104.21%	99.16%	72.54%	72.00%	100.00%	-
EPS	4.27	8.36	11.73	12.61	9.43	14.31	13.19	-17.12%
YoY %	-48.92%	-28.73%	-6.98%	33.72%	-34.10%	8.49%	-	-
Horiz. %	32.37%	63.38%	88.93%	95.60%	71.49%	108.49%	100.00%	-
DPS	0.00	4.00	6.00	3.50	1.53	6.02	0.00	-
YoY %	0.00%	-33.33%	71.43%	128.76%	-74.58%	0.00%	-	-
Horiz. %	0.00%	66.45%	99.67%	58.14%	25.42%	100.00%	-	-
NAPS	1.98	2.00	1.99	2.02	1.95	1.90	1.80	1.59%
YoY %	-1.00%	0.50%	-1.49%	3.59%	2.63%	5.56%	-	-
Horiz. %	110.00%	111.11%	110.56%	112.22%	108.33%	105.56%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 413,796
RPS	69.09	118.28	87.76	82.67	59.96	59.00	80.35	-2.48%
YoY %	-41.59%	34.78%	6.16%	37.88%	1.63%	-26.57%	-	-
Horiz. %	85.99%	147.21%	109.22%	102.89%	74.62%	73.43%	100.00%	-
EPS	4.61	9.18	13.12	13.95	10.34	15.56	14.07	-16.95%
YoY %	-49.78%	-30.03%	-5.95%	34.91%	-33.55%	10.59%	-	-
Horiz. %	32.76%	65.25%	93.25%	99.15%	73.49%	110.59%	100.00%	-
DPS	0.00	4.33	6.76	3.85	1.67	6.46	0.00	-
YoY %	0.00%	-35.95%	75.58%	130.54%	-74.15%	0.00%	-	-
Horiz. %	0.00%	67.03%	104.64%	59.60%	25.85%	100.00%	-	-
NAPS	2.1361	2.1977	2.2242	2.2351	2.1391	2.0661	1.9196	1.79%
YoY %	-2.80%	-1.19%	-0.49%	4.49%	3.53%	7.63%	-	-
Horiz. %	111.28%	114.49%	115.87%	116.44%	111.43%	107.63%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.94	1.90	1.85	1.90	1.90	1.88	1.56	-
P/RPS	3.03	1.77	2.36	2.54	3.48	3.47	2.07	6.55%
YoY %	71.19%	-25.00%	-7.09%	-27.01%	0.29%	67.63%	-	-
Horiz. %	146.38%	85.51%	114.01%	122.71%	168.12%	167.63%	100.00%	-
P/EPS	45.44	22.74	15.76	15.07	20.15	13.14	11.82	25.13%
YoY %	99.82%	44.29%	4.58%	-25.21%	53.35%	11.17%	-	-
Horiz. %	384.43%	192.39%	133.33%	127.50%	170.47%	111.17%	100.00%	-
EY	2.20	4.40	6.34	6.64	4.96	7.61	8.46	-20.09%
YoY %	-50.00%	-30.60%	-4.52%	33.87%	-34.82%	-10.05%	-	-
Horiz. %	26.00%	52.01%	74.94%	78.49%	58.63%	89.95%	100.00%	-
DY	0.00	2.11	3.24	1.84	0.81	3.20	0.00	-
YoY %	0.00%	-34.88%	76.09%	127.16%	-74.69%	0.00%	-	-
Horiz. %	0.00%	65.94%	101.25%	57.50%	25.31%	100.00%	-	-
P/NAPS	0.98	0.95	0.93	0.94	0.97	0.99	0.87	2.00%
YoY %	3.16%	2.15%	-1.06%	-3.09%	-2.02%	13.79%	-	-
Horiz. %	112.64%	109.20%	106.90%	108.05%	111.49%	113.79%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	27/05/16	26/05/15	22/05/14	28/05/13	28/05/12	23/05/11	28/04/10	-
Price	1.88	1.92	1.95	2.14	1.97	1.96	1.76	-
P/RPS	2.94	1.78	2.48	2.86	3.60	3.61	2.34	3.87%
YoY %	65.17%	-28.23%	-13.29%	-20.56%	-0.28%	54.27%	-	-
Horiz. %	125.64%	76.07%	105.98%	122.22%	153.85%	154.27%	100.00%	-
P/EPS	44.04	22.98	16.62	16.97	20.89	13.70	13.34	22.00%
YoY %	91.64%	38.27%	-2.06%	-18.76%	52.48%	2.70%	-	-
Horiz. %	330.13%	172.26%	124.59%	127.21%	156.60%	102.70%	100.00%	-
EY	2.27	4.35	6.02	5.89	4.79	7.30	7.50	-18.04%
YoY %	-47.82%	-27.74%	2.21%	22.96%	-34.38%	-2.67%	-	-
Horiz. %	30.27%	58.00%	80.27%	78.53%	63.87%	97.33%	100.00%	-
DY	0.00	2.08	3.08	1.64	0.78	3.07	0.00	-
YoY %	0.00%	-32.47%	87.80%	110.26%	-74.59%	0.00%	-	-
Horiz. %	0.00%	67.75%	100.33%	53.42%	25.41%	100.00%	-	-
P/NAPS	0.95	0.96	0.98	1.06	1.01	1.03	0.98	-0.51%
YoY %	-1.04%	-2.04%	-7.55%	4.95%	-1.94%	5.10%	-	-
Horiz. %	96.94%	97.96%	100.00%	108.16%	103.06%	105.10%	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