[YNHPROP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.29%
YoY- 88.15%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 57,179 56,201 87,194 62,910 68,458 45,205 47,815 3.02%
PBT 2,396 8,247 10,159 14,674 8,001 16,949 13,375 -24.90%
Tax 7,621 -4,171 -2,991 -3,703 -2,170 -6,352 -4,349 -
NP 10,017 4,076 7,168 10,971 5,831 10,597 9,026 1.75%
-
NP to SH 10,017 4,076 7,168 10,971 5,831 10,597 9,026 1.75%
-
Tax Rate -318.07% 50.58% 29.44% 25.24% 27.12% 37.48% 32.52% -
Total Cost 47,162 52,125 80,026 51,939 62,627 34,608 38,789 3.30%
-
Net Worth 796,532 815,199 860,159 833,136 792,523 746,606 697,642 2.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 8,432 - - 18,063 - -
Div Payout % - - 117.65% - - 170.45% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 796,532 815,199 860,159 833,136 792,523 746,606 697,642 2.23%
NOSH 402,289 411,717 421,647 412,443 410,633 401,401 394,148 0.34%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.52% 7.25% 8.22% 17.44% 8.52% 23.44% 18.88% -
ROE 1.26% 0.50% 0.83% 1.32% 0.74% 1.42% 1.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.21 13.65 20.68 15.25 16.67 11.26 12.13 2.67%
EPS 2.49 0.99 1.70 2.66 1.42 2.64 2.29 1.40%
DPS 0.00 0.00 2.00 0.00 0.00 4.50 0.00 -
NAPS 1.98 1.98 2.04 2.02 1.93 1.86 1.77 1.88%
Adjusted Per Share Value based on latest NOSH - 412,443
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.29 15.03 23.32 16.82 18.31 12.09 12.79 3.01%
EPS 2.68 1.09 1.92 2.93 1.56 2.83 2.41 1.78%
DPS 0.00 0.00 2.25 0.00 0.00 4.83 0.00 -
NAPS 2.1299 2.1798 2.30 2.2278 2.1192 1.9964 1.8655 2.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.82 2.08 1.83 1.89 1.80 1.70 1.53 -
P/RPS 12.80 15.24 8.85 12.39 10.80 15.10 12.61 0.24%
P/EPS 73.09 210.10 107.65 71.05 126.76 64.39 66.81 1.50%
EY 1.37 0.48 0.93 1.41 0.79 1.55 1.50 -1.49%
DY 0.00 0.00 1.09 0.00 0.00 2.65 0.00 -
P/NAPS 0.92 1.05 0.90 0.94 0.93 0.91 0.86 1.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 25/02/14 28/02/13 23/02/12 23/02/11 23/02/10 -
Price 1.95 1.94 1.78 1.89 1.88 2.12 1.69 -
P/RPS 13.72 14.21 8.61 12.39 11.28 18.82 13.93 -0.25%
P/EPS 78.31 195.96 104.71 71.05 132.39 80.30 73.80 0.99%
EY 1.28 0.51 0.96 1.41 0.76 1.25 1.36 -1.00%
DY 0.00 0.00 1.12 0.00 0.00 2.12 0.00 -
P/NAPS 0.98 0.98 0.87 0.94 0.97 1.14 0.95 0.51%

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