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 - 528,999
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS