Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2013-03-31 [#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 -     -9.09%    YoY -     30.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 303,086 288,572 320,490 322,740 269,244 291,488 278,574 5.77%
  QoQ % 5.03% -9.96% -0.70% 19.87% -7.63% 4.64% -
  Horiz. % 108.80% 103.59% 115.05% 115.85% 96.65% 104.64% 100.00%
PBT 60,625 66,694 70,016 61,132 63,876 65,006 69,076 -8.31%
  QoQ % -9.10% -4.74% 14.53% -4.30% -1.74% -5.89% -
  Horiz. % 87.77% 96.55% 101.36% 88.50% 92.47% 94.11% 100.00%
Tax -17,860 -18,858 -19,468 -17,104 -15,447 -13,514 -15,252 11.07%
  QoQ % 5.30% 3.13% -13.82% -10.73% -14.30% 11.39% -
  Horiz. % 117.10% 123.65% 127.64% 112.14% 101.28% 88.61% 100.00%
NP 42,765 47,836 50,548 44,028 48,429 51,492 53,824 -14.18%
  QoQ % -10.60% -5.37% 14.81% -9.09% -5.95% -4.33% -
  Horiz. % 79.45% 88.87% 93.91% 81.80% 89.98% 95.67% 100.00%
NP to SH 42,765 47,836 50,548 44,028 48,429 51,492 53,824 -14.18%
  QoQ % -10.60% -5.37% 14.81% -9.09% -5.95% -4.33% -
  Horiz. % 79.45% 88.87% 93.91% 81.80% 89.98% 95.67% 100.00%
Tax Rate 29.46 % 28.28 % 27.81 % 27.98 % 24.18 % 20.79 % 22.08 % 21.13%
  QoQ % 4.17% 1.69% -0.61% 15.72% 16.31% -5.84% -
  Horiz. % 133.42% 128.08% 125.95% 126.72% 109.51% 94.16% 100.00%
Total Cost 260,321 240,736 269,942 278,712 220,815 239,996 224,750 10.26%
  QoQ % 8.14% -10.82% -3.15% 26.22% -7.99% 6.78% -
  Horiz. % 115.83% 107.11% 120.11% 124.01% 98.25% 106.78% 100.00%
Net Worth 858,375 848,612 848,036 835,869 827,185 818,443 809,414 3.98%
  QoQ % 1.15% 0.07% 1.46% 1.05% 1.07% 1.12% -
  Horiz. % 106.05% 104.84% 104.77% 103.27% 102.20% 101.12% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,519 22,405 20,887 - 14,403 19,192 16,434 -25.67%
  QoQ % -53.05% 7.27% 0.00% 0.00% -24.95% 16.78% -
  Horiz. % 64.01% 136.33% 127.09% 0.00% 87.64% 116.78% 100.00%
Div Payout % 24.60 % 46.84 % 41.32 % - % 29.74 % 37.27 % 30.53 % -13.38%
  QoQ % -47.48% 13.36% 0.00% 0.00% -20.20% 22.08% -
  Horiz. % 80.58% 153.42% 135.34% 0.00% 97.41% 122.08% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 858,375 848,612 848,036 835,869 827,185 818,443 809,414 3.98%
  QoQ % 1.15% 0.07% 1.46% 1.05% 1.07% 1.12% -
  Horiz. % 106.05% 104.84% 104.77% 103.27% 102.20% 101.12% 100.00%
NOSH 420,772 420,105 417,752 413,796 411,535 411,277 410,870 1.60%
  QoQ % 0.16% 0.56% 0.96% 0.55% 0.06% 0.10% -
  Horiz. % 102.41% 102.25% 101.67% 100.71% 100.16% 100.10% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.11 % 16.58 % 15.77 % 13.64 % 17.99 % 17.67 % 19.32 % -18.85%
  QoQ % -14.90% 5.14% 15.62% -24.18% 1.81% -8.54% -
  Horiz. % 73.03% 85.82% 81.63% 70.60% 93.12% 91.46% 100.00%
ROE 4.98 % 5.64 % 5.96 % 5.27 % 5.85 % 6.29 % 6.65 % -17.49%
  QoQ % -11.70% -5.37% 13.09% -9.91% -7.00% -5.41% -
  Horiz. % 74.89% 84.81% 89.62% 79.25% 87.97% 94.59% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 72.03 68.69 76.72 77.99 65.42 70.87 67.80 4.11%
  QoQ % 4.86% -10.47% -1.63% 19.21% -7.69% 4.53% -
  Horiz. % 106.24% 101.31% 113.16% 115.03% 96.49% 104.53% 100.00%
EPS 10.17 11.39 12.10 10.64 11.78 12.52 13.10 -15.49%
  QoQ % -10.71% -5.87% 13.72% -9.68% -5.91% -4.43% -
  Horiz. % 77.63% 86.95% 92.37% 81.22% 89.92% 95.57% 100.00%
DPS 2.50 5.33 5.00 0.00 3.50 4.67 4.00 -26.84%
  QoQ % -53.10% 6.60% 0.00% 0.00% -25.05% 16.75% -
  Horiz. % 62.50% 133.25% 125.00% 0.00% 87.50% 116.75% 100.00%
NAPS 2.0400 2.0200 2.0300 2.0200 2.0100 1.9900 1.9700 2.35%
  QoQ % 0.99% -0.49% 0.50% 0.50% 1.01% 1.02% -
  Horiz. % 103.55% 102.54% 103.05% 102.54% 102.03% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.29 54.55 60.58 61.01 50.90 55.10 52.66 5.76%
  QoQ % 5.02% -9.95% -0.70% 19.86% -7.62% 4.63% -
  Horiz. % 108.79% 103.59% 115.04% 115.86% 96.66% 104.63% 100.00%
EPS 8.08 9.04 9.56 8.32 9.15 9.73 10.17 -14.18%
  QoQ % -10.62% -5.44% 14.90% -9.07% -5.96% -4.33% -
  Horiz. % 79.45% 88.89% 94.00% 81.81% 89.97% 95.67% 100.00%
DPS 1.99 4.24 3.95 0.00 2.72 3.63 3.11 -25.68%
  QoQ % -53.07% 7.34% 0.00% 0.00% -25.07% 16.72% -
  Horiz. % 63.99% 136.33% 127.01% 0.00% 87.46% 116.72% 100.00%
NAPS 1.6226 1.6042 1.6031 1.5801 1.5637 1.5472 1.5301 3.98%
  QoQ % 1.15% 0.07% 1.46% 1.05% 1.07% 1.12% -
  Horiz. % 106.05% 104.84% 104.77% 103.27% 102.20% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.8300 1.8000 1.9900 1.9000 1.8900 1.8600 1.9400 -
P/RPS 2.54 2.62 2.59 2.44 2.89 2.62 2.86 -7.59%
  QoQ % -3.05% 1.16% 6.15% -15.57% 10.31% -8.39% -
  Horiz. % 88.81% 91.61% 90.56% 85.31% 101.05% 91.61% 100.00%
P/EPS 18.01 15.81 16.45 17.86 16.06 14.86 14.81 13.89%
  QoQ % 13.92% -3.89% -7.89% 11.21% 8.08% 0.34% -
  Horiz. % 121.61% 106.75% 111.07% 120.59% 108.44% 100.34% 100.00%
EY 5.55 6.33 6.08 5.60 6.23 6.73 6.75 -12.20%
  QoQ % -12.32% 4.11% 8.57% -10.11% -7.43% -0.30% -
  Horiz. % 82.22% 93.78% 90.07% 82.96% 92.30% 99.70% 100.00%
DY 1.37 2.96 2.51 0.00 1.85 2.51 2.06 -23.75%
  QoQ % -53.72% 17.93% 0.00% 0.00% -26.29% 21.84% -
  Horiz. % 66.50% 143.69% 121.84% 0.00% 89.81% 121.84% 100.00%
P/NAPS 0.90 0.89 0.98 0.94 0.94 0.93 0.98 -5.50%
  QoQ % 1.12% -9.18% 4.26% 0.00% 1.08% -5.10% -
  Horiz. % 91.84% 90.82% 100.00% 95.92% 95.92% 94.90% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 -
Price 1.7800 1.7300 1.9000 2.1400 1.8900 1.8700 1.9200 -
P/RPS 2.47 2.52 2.48 2.74 2.89 2.64 2.83 -8.65%
  QoQ % -1.98% 1.61% -9.49% -5.19% 9.47% -6.71% -
  Horiz. % 87.28% 89.05% 87.63% 96.82% 102.12% 93.29% 100.00%
P/EPS 17.51 15.19 15.70 20.11 16.06 14.94 14.66 12.54%
  QoQ % 15.27% -3.25% -21.93% 25.22% 7.50% 1.91% -
  Horiz. % 119.44% 103.62% 107.09% 137.18% 109.55% 101.91% 100.00%
EY 5.71 6.58 6.37 4.97 6.23 6.70 6.82 -11.14%
  QoQ % -13.22% 3.30% 28.17% -20.22% -7.01% -1.76% -
  Horiz. % 83.72% 96.48% 93.40% 72.87% 91.35% 98.24% 100.00%
DY 1.40 3.08 2.63 0.00 1.85 2.50 2.08 -23.14%
  QoQ % -54.55% 17.11% 0.00% 0.00% -26.00% 20.19% -
  Horiz. % 67.31% 148.08% 126.44% 0.00% 88.94% 120.19% 100.00%
P/NAPS 0.87 0.86 0.94 1.06 0.94 0.94 0.97 -6.98%
  QoQ % 1.16% -8.51% -11.32% 12.77% 0.00% -3.09% -
  Horiz. % 89.69% 88.66% 96.91% 109.28% 96.91% 96.91% 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