Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     19.20%    YoY -     -11.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 388,179 244,153 105,280 303,086 216,429 160,245 80,685 184.72%
  QoQ % 58.99% 131.91% -65.26% 40.04% 35.06% 98.61% -
  Horiz. % 481.10% 302.60% 130.48% 375.64% 268.24% 198.61% 100.00%
PBT 61,015 43,106 24,008 60,625 50,021 35,008 15,283 151.45%
  QoQ % 41.55% 79.55% -60.40% 21.20% 42.88% 129.06% -
  Horiz. % 399.23% 282.05% 157.09% 396.68% 327.30% 229.06% 100.00%
Tax -18,918 -13,020 -6,996 -17,860 -14,144 -9,734 -4,276 169.26%
  QoQ % -45.30% -86.11% 60.83% -26.27% -45.31% -127.64% -
  Horiz. % 442.42% 304.49% 163.61% 417.68% 330.78% 227.64% 100.00%
NP 42,097 30,086 17,012 42,765 35,877 25,274 11,007 144.36%
  QoQ % 39.92% 76.85% -60.22% 19.20% 41.95% 129.62% -
  Horiz. % 382.46% 273.34% 154.56% 388.53% 325.95% 229.62% 100.00%
NP to SH 42,097 30,086 17,012 42,765 35,877 25,274 11,007 144.36%
  QoQ % 39.92% 76.85% -60.22% 19.20% 41.95% 129.62% -
  Horiz. % 382.46% 273.34% 154.56% 388.53% 325.95% 229.62% 100.00%
Tax Rate 31.01 % 30.20 % 29.14 % 29.46 % 28.28 % 27.81 % 27.98 % 7.09%
  QoQ % 2.68% 3.64% -1.09% 4.17% 1.69% -0.61% -
  Horiz. % 110.83% 107.93% 104.15% 105.29% 101.07% 99.39% 100.00%
Total Cost 346,082 214,067 88,268 260,321 180,552 134,971 69,678 190.83%
  QoQ % 61.67% 142.52% -66.09% 44.18% 33.77% 93.71% -
  Horiz. % 496.69% 307.22% 126.68% 373.61% 259.12% 193.71% 100.00%
Net Worth 810,029 804,482 831,790 858,375 848,612 848,036 835,869 -2.07%
  QoQ % 0.69% -3.28% -3.10% 1.15% 0.07% 1.46% -
  Horiz. % 96.91% 96.24% 99.51% 102.69% 101.52% 101.46% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,182 8,209 - 10,519 16,804 10,443 - -
  QoQ % -0.33% 0.00% 0.00% -37.40% 60.90% 0.00% -
  Horiz. % 78.34% 78.60% 0.00% 100.72% 160.90% 100.00% -
Div Payout % 19.44 % 27.29 % - % 24.60 % 46.84 % 41.32 % - % -
  QoQ % -28.77% 0.00% 0.00% -47.48% 13.36% 0.00% -
  Horiz. % 47.05% 66.05% 0.00% 59.54% 113.36% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 810,029 804,482 831,790 858,375 848,612 848,036 835,869 -2.07%
  QoQ % 0.69% -3.28% -3.10% 1.15% 0.07% 1.46% -
  Horiz. % 96.91% 96.24% 99.51% 102.69% 101.52% 101.46% 100.00%
NOSH 409,105 410,450 417,985 420,772 420,105 417,752 413,796 -0.76%
  QoQ % -0.33% -1.80% -0.66% 0.16% 0.56% 0.96% -
  Horiz. % 98.87% 99.19% 101.01% 101.69% 101.52% 100.96% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.84 % 12.32 % 16.16 % 14.11 % 16.58 % 15.77 % 13.64 % -14.19%
  QoQ % -12.01% -23.76% 14.53% -14.90% 5.14% 15.62% -
  Horiz. % 79.47% 90.32% 118.48% 103.45% 121.55% 115.62% 100.00%
ROE 5.20 % 3.74 % 2.05 % 4.98 % 4.23 % 2.98 % 1.32 % 149.22%
  QoQ % 39.04% 82.44% -58.84% 17.73% 41.95% 125.76% -
  Horiz. % 393.94% 283.33% 155.30% 377.27% 320.45% 225.76% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.88 59.48 25.19 72.03 51.52 38.36 19.50 186.86%
  QoQ % 59.52% 136.13% -65.03% 39.81% 34.31% 96.72% -
  Horiz. % 486.56% 305.03% 129.18% 369.38% 264.21% 196.72% 100.00%
EPS 10.29 7.33 4.07 10.17 8.54 6.05 2.66 146.22%
  QoQ % 40.38% 80.10% -59.98% 19.09% 41.16% 127.44% -
  Horiz. % 386.84% 275.56% 153.01% 382.33% 321.05% 227.44% 100.00%
DPS 2.00 2.00 0.00 2.50 4.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% -37.50% 60.00% 0.00% -
  Horiz. % 80.00% 80.00% 0.00% 100.00% 160.00% 100.00% -
NAPS 1.9800 1.9600 1.9900 2.0400 2.0200 2.0300 2.0200 -1.32%
  QoQ % 1.02% -1.51% -2.45% 0.99% -0.49% 0.50% -
  Horiz. % 98.02% 97.03% 98.51% 100.99% 100.00% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.38 46.15 19.90 57.29 40.91 30.29 15.25 184.75%
  QoQ % 59.00% 131.91% -65.26% 40.04% 35.06% 98.62% -
  Horiz. % 481.18% 302.62% 130.49% 375.67% 268.26% 198.62% 100.00%
EPS 7.96 5.69 3.22 8.08 6.78 4.78 2.08 144.46%
  QoQ % 39.89% 76.71% -60.15% 19.17% 41.84% 129.81% -
  Horiz. % 382.69% 273.56% 154.81% 388.46% 325.96% 229.81% 100.00%
DPS 1.55 1.55 0.00 1.99 3.18 1.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% -37.42% 61.42% 0.00% -
  Horiz. % 78.68% 78.68% 0.00% 101.02% 161.42% 100.00% -
NAPS 1.5312 1.5208 1.5724 1.6226 1.6042 1.6031 1.5801 -2.07%
  QoQ % 0.68% -3.28% -3.09% 1.15% 0.07% 1.46% -
  Horiz. % 96.91% 96.25% 99.51% 102.69% 101.53% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.0900 1.9500 1.8500 1.8300 1.8000 1.9900 1.9000 -
P/RPS 2.20 3.28 7.34 2.54 3.49 5.19 9.74 -62.88%
  QoQ % -32.93% -55.31% 188.98% -27.22% -32.76% -46.71% -
  Horiz. % 22.59% 33.68% 75.36% 26.08% 35.83% 53.29% 100.00%
P/EPS 20.31 26.60 45.45 18.01 21.08 32.89 71.43 -56.73%
  QoQ % -23.65% -41.47% 152.36% -14.56% -35.91% -53.95% -
  Horiz. % 28.43% 37.24% 63.63% 25.21% 29.51% 46.05% 100.00%
EY 4.92 3.76 2.20 5.55 4.74 3.04 1.40 130.97%
  QoQ % 30.85% 70.91% -60.36% 17.09% 55.92% 117.14% -
  Horiz. % 351.43% 268.57% 157.14% 396.43% 338.57% 217.14% 100.00%
DY 0.96 1.03 0.00 1.37 2.22 1.26 0.00 -
  QoQ % -6.80% 0.00% 0.00% -38.29% 76.19% 0.00% -
  Horiz. % 76.19% 81.75% 0.00% 108.73% 176.19% 100.00% -
P/NAPS 1.06 0.99 0.93 0.90 0.89 0.98 0.94 8.33%
  QoQ % 7.07% 6.45% 3.33% 1.12% -9.18% 4.26% -
  Horiz. % 112.77% 105.32% 98.94% 95.74% 94.68% 104.26% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 28/08/13 28/05/13 -
Price 2.0400 2.0800 1.9500 1.7800 1.7300 1.9000 2.1400 -
P/RPS 2.15 3.50 7.74 2.47 3.36 4.95 10.98 -66.25%
  QoQ % -38.57% -54.78% 213.36% -26.49% -32.12% -54.92% -
  Horiz. % 19.58% 31.88% 70.49% 22.50% 30.60% 45.08% 100.00%
P/EPS 19.83 28.38 47.91 17.51 20.26 31.40 80.45 -60.65%
  QoQ % -30.13% -40.76% 173.62% -13.57% -35.48% -60.97% -
  Horiz. % 24.65% 35.28% 59.55% 21.77% 25.18% 39.03% 100.00%
EY 5.04 3.52 2.09 5.71 4.94 3.18 1.24 154.47%
  QoQ % 43.18% 68.42% -63.40% 15.59% 55.35% 156.45% -
  Horiz. % 406.45% 283.87% 168.55% 460.48% 398.39% 256.45% 100.00%
DY 0.98 0.96 0.00 1.40 2.31 1.32 0.00 -
  QoQ % 2.08% 0.00% 0.00% -39.39% 75.00% 0.00% -
  Horiz. % 74.24% 72.73% 0.00% 106.06% 175.00% 100.00% -
P/NAPS 1.03 1.06 0.98 0.87 0.86 0.94 1.06 -1.89%
  QoQ % -2.83% 8.16% 12.64% 1.16% -8.51% -11.32% -
  Horiz. % 97.17% 100.00% 92.45% 82.08% 81.13% 88.68% 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.
 


 

74  166  407  1535 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 IRIS 0.155+0.01 
 NETX 0.015-0.005 
 KNM 0.365-0.005 
 GPACKET 0.485+0.025 
 WCT-WE 0.1350.00 
 BARAKAH 0.065+0.005 
 VELESTO 0.320.00 
 WIDAD-WA 0.095+0.005 
 HSI-C5J 0.14-0.07 
Partners & Brokers