Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -6.72%    YoY -     17.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 294,180 412,916 390,505 517,572 488,306 421,120 303,086 -1.97%
  QoQ % -28.76% 5.74% -24.55% 5.99% 15.95% 38.94% -
  Horiz. % 97.06% 136.24% 128.84% 170.77% 161.11% 138.94% 100.00%
PBT 28,598 38,516 69,984 81,353 86,212 96,032 60,625 -39.49%
  QoQ % -25.75% -44.96% -13.98% -5.64% -10.23% 58.40% -
  Horiz. % 47.17% 63.53% 115.44% 134.19% 142.21% 158.40% 100.00%
Tax -13,370 -17,804 -23,270 -25,224 -26,040 -27,984 -17,860 -17.60%
  QoQ % 24.90% 23.49% 7.75% 3.13% 6.95% -56.69% -
  Horiz. % 74.86% 99.69% 130.29% 141.23% 145.80% 156.69% 100.00%
NP 15,228 20,712 46,714 56,129 60,172 68,048 42,765 -49.86%
  QoQ % -26.48% -55.66% -16.77% -6.72% -11.57% 59.12% -
  Horiz. % 35.61% 48.43% 109.23% 131.25% 140.70% 159.12% 100.00%
NP to SH 15,228 20,712 46,714 56,129 60,172 68,048 42,765 -49.86%
  QoQ % -26.48% -55.66% -16.77% -6.72% -11.57% 59.12% -
  Horiz. % 35.61% 48.43% 109.23% 131.25% 140.70% 159.12% 100.00%
Tax Rate 46.75 % 46.22 % 33.25 % 31.01 % 30.20 % 29.14 % 29.46 % 36.17%
  QoQ % 1.15% 39.01% 7.22% 2.68% 3.64% -1.09% -
  Horiz. % 158.69% 156.89% 112.86% 105.26% 102.51% 98.91% 100.00%
Total Cost 278,952 392,204 343,791 461,442 428,134 353,072 260,321 4.73%
  QoQ % -28.88% 14.08% -25.50% 7.78% 21.26% 35.63% -
  Horiz. % 107.16% 150.66% 132.06% 177.26% 164.46% 135.63% 100.00%
Net Worth 793,973 821,904 811,923 810,029 804,482 831,790 858,375 -5.08%
  QoQ % -3.40% 1.23% 0.23% 0.69% -3.28% -3.10% -
  Horiz. % 92.50% 95.75% 94.59% 94.37% 93.72% 96.90% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 10,909 16,418 - 10,519 -
  QoQ % 0.00% 0.00% 0.00% -33.55% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 103.71% 156.08% 0.00% 100.00%
Div Payout % - % - % - % 19.44 % 27.29 % - % 24.60 % -
  QoQ % 0.00% 0.00% 0.00% -28.77% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.02% 110.93% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 793,973 821,904 811,923 810,029 804,482 831,790 858,375 -5.08%
  QoQ % -3.40% 1.23% 0.23% 0.69% -3.28% -3.10% -
  Horiz. % 92.50% 95.75% 94.59% 94.37% 93.72% 96.90% 100.00%
NOSH 407,165 410,952 410,062 409,105 410,450 417,985 420,772 -2.17%
  QoQ % -0.92% 0.22% 0.23% -0.33% -1.80% -0.66% -
  Horiz. % 96.77% 97.67% 97.45% 97.23% 97.55% 99.34% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.18 % 5.02 % 11.96 % 10.84 % 12.32 % 16.16 % 14.11 % -48.82%
  QoQ % 3.19% -58.03% 10.33% -12.01% -23.76% 14.53% -
  Horiz. % 36.71% 35.58% 84.76% 76.82% 87.31% 114.53% 100.00%
ROE 1.92 % 2.52 % 5.75 % 6.93 % 7.48 % 8.18 % 4.98 % -47.12%
  QoQ % -23.81% -56.17% -17.03% -7.35% -8.56% 64.26% -
  Horiz. % 38.55% 50.60% 115.46% 139.16% 150.20% 164.26% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 72.25 100.48 95.23 126.51 118.97 100.75 72.03 0.20%
  QoQ % -28.10% 5.51% -24.73% 6.34% 18.08% 39.87% -
  Horiz. % 100.31% 139.50% 132.21% 175.64% 165.17% 139.87% 100.00%
EPS 3.74 5.04 11.38 13.72 14.66 16.28 10.17 -48.76%
  QoQ % -25.79% -55.71% -17.06% -6.41% -9.95% 60.08% -
  Horiz. % 36.77% 49.56% 111.90% 134.91% 144.15% 160.08% 100.00%
DPS 0.00 0.00 0.00 2.67 4.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% -33.25% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 106.80% 160.00% 0.00% 100.00%
NAPS 1.9500 2.0000 1.9800 1.9800 1.9600 1.9900 2.0400 -2.97%
  QoQ % -2.50% 1.01% 0.00% 1.02% -1.51% -2.45% -
  Horiz. % 95.59% 98.04% 97.06% 97.06% 96.08% 97.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.61 78.06 73.82 97.84 92.31 79.61 57.29 -1.97%
  QoQ % -28.76% 5.74% -24.55% 5.99% 15.95% 38.96% -
  Horiz. % 97.07% 136.25% 128.85% 170.78% 161.13% 138.96% 100.00%
EPS 2.88 3.92 8.83 10.61 11.37 12.86 8.08 -49.82%
  QoQ % -26.53% -55.61% -16.78% -6.68% -11.59% 59.16% -
  Horiz. % 35.64% 48.51% 109.28% 131.31% 140.72% 159.16% 100.00%
DPS 0.00 0.00 0.00 2.06 3.10 0.00 1.99 -
  QoQ % 0.00% 0.00% 0.00% -33.55% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 103.52% 155.78% 0.00% 100.00%
NAPS 1.5009 1.5537 1.5348 1.5312 1.5208 1.5724 1.6226 -5.08%
  QoQ % -3.40% 1.23% 0.24% 0.68% -3.28% -3.09% -
  Horiz. % 92.50% 95.75% 94.59% 94.37% 93.73% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.9000 1.9000 2.0800 2.0900 1.9500 1.8500 1.8300 -
P/RPS 2.63 1.89 2.18 1.65 1.64 1.84 2.54 2.36%
  QoQ % 39.15% -13.30% 32.12% 0.61% -10.87% -27.56% -
  Horiz. % 103.54% 74.41% 85.83% 64.96% 64.57% 72.44% 100.00%
P/EPS 50.80 37.70 18.26 15.23 13.30 11.36 18.01 100.01%
  QoQ % 34.75% 106.46% 19.89% 14.51% 17.08% -36.92% -
  Horiz. % 282.07% 209.33% 101.39% 84.56% 73.85% 63.08% 100.00%
EY 1.97 2.65 5.48 6.56 7.52 8.80 5.55 -49.96%
  QoQ % -25.66% -51.64% -16.46% -12.77% -14.55% 58.56% -
  Horiz. % 35.50% 47.75% 98.74% 118.20% 135.50% 158.56% 100.00%
DY 0.00 0.00 0.00 1.28 2.05 0.00 1.37 -
  QoQ % 0.00% 0.00% 0.00% -37.56% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 93.43% 149.64% 0.00% 100.00%
P/NAPS 0.97 0.95 1.05 1.06 0.99 0.93 0.90 5.13%
  QoQ % 2.11% -9.52% -0.94% 7.07% 6.45% 3.33% -
  Horiz. % 107.78% 105.56% 116.67% 117.78% 110.00% 103.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 -
Price 1.6900 1.9200 1.9400 2.0400 2.0800 1.9500 1.7800 -
P/RPS 2.34 1.91 2.04 1.61 1.75 1.94 2.47 -3.55%
  QoQ % 22.51% -6.37% 26.71% -8.00% -9.79% -21.46% -
  Horiz. % 94.74% 77.33% 82.59% 65.18% 70.85% 78.54% 100.00%
P/EPS 45.19 38.10 17.03 14.87 14.19 11.98 17.51 88.48%
  QoQ % 18.61% 123.72% 14.53% 4.79% 18.45% -31.58% -
  Horiz. % 258.08% 217.59% 97.26% 84.92% 81.04% 68.42% 100.00%
EY 2.21 2.63 5.87 6.73 7.05 8.35 5.71 -46.98%
  QoQ % -15.97% -55.20% -12.78% -4.54% -15.57% 46.23% -
  Horiz. % 38.70% 46.06% 102.80% 117.86% 123.47% 146.23% 100.00%
DY 0.00 0.00 0.00 1.31 1.92 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% -31.77% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 93.57% 137.14% 0.00% 100.00%
P/NAPS 0.87 0.96 0.98 1.03 1.06 0.98 0.87 -
  QoQ % -9.37% -2.04% -4.85% -2.83% 8.16% 12.64% -
  Horiz. % 100.00% 110.34% 112.64% 118.39% 121.84% 112.64% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers