Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -60.22%    YoY -     54.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 390,505 388,179 244,153 105,280 303,086 216,429 160,245 80.80%
  QoQ % 0.60% 58.99% 131.91% -65.26% 40.04% 35.06% -
  Horiz. % 243.69% 242.24% 152.36% 65.70% 189.14% 135.06% 100.00%
PBT 69,984 61,015 43,106 24,008 60,625 50,021 35,008 58.49%
  QoQ % 14.70% 41.55% 79.55% -60.40% 21.20% 42.88% -
  Horiz. % 199.91% 174.29% 123.13% 68.58% 173.17% 142.88% 100.00%
Tax -23,270 -18,918 -13,020 -6,996 -17,860 -14,144 -9,734 78.50%
  QoQ % -23.00% -45.30% -86.11% 60.83% -26.27% -45.31% -
  Horiz. % 239.06% 194.35% 133.76% 71.87% 183.48% 145.31% 100.00%
NP 46,714 42,097 30,086 17,012 42,765 35,877 25,274 50.44%
  QoQ % 10.97% 39.92% 76.85% -60.22% 19.20% 41.95% -
  Horiz. % 184.83% 166.56% 119.04% 67.31% 169.21% 141.95% 100.00%
NP to SH 46,714 42,097 30,086 17,012 42,765 35,877 25,274 50.44%
  QoQ % 10.97% 39.92% 76.85% -60.22% 19.20% 41.95% -
  Horiz. % 184.83% 166.56% 119.04% 67.31% 169.21% 141.95% 100.00%
Tax Rate 33.25 % 31.01 % 30.20 % 29.14 % 29.46 % 28.28 % 27.81 % 12.61%
  QoQ % 7.22% 2.68% 3.64% -1.09% 4.17% 1.69% -
  Horiz. % 119.56% 111.51% 108.59% 104.78% 105.93% 101.69% 100.00%
Total Cost 343,791 346,082 214,067 88,268 260,321 180,552 134,971 86.19%
  QoQ % -0.66% 61.67% 142.52% -66.09% 44.18% 33.77% -
  Horiz. % 254.71% 256.41% 158.60% 65.40% 192.87% 133.77% 100.00%
Net Worth 811,923 810,029 804,482 831,790 858,375 848,612 848,036 -2.85%
  QoQ % 0.23% 0.69% -3.28% -3.10% 1.15% 0.07% -
  Horiz. % 95.74% 95.52% 94.86% 98.08% 101.22% 100.07% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 8,182 8,209 - 10,519 16,804 10,443 -
  QoQ % 0.00% -0.33% 0.00% 0.00% -37.40% 60.90% -
  Horiz. % 0.00% 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 % 0.00% -28.77% 0.00% 0.00% -47.48% 13.36% -
  Horiz. % 0.00% 47.05% 66.05% 0.00% 59.54% 113.36% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 811,923 810,029 804,482 831,790 858,375 848,612 848,036 -2.85%
  QoQ % 0.23% 0.69% -3.28% -3.10% 1.15% 0.07% -
  Horiz. % 95.74% 95.52% 94.86% 98.08% 101.22% 100.07% 100.00%
NOSH 410,062 409,105 410,450 417,985 420,772 420,105 417,752 -1.23%
  QoQ % 0.23% -0.33% -1.80% -0.66% 0.16% 0.56% -
  Horiz. % 98.16% 97.93% 98.25% 100.06% 100.72% 100.56% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.96 % 10.84 % 12.32 % 16.16 % 14.11 % 16.58 % 15.77 % -16.79%
  QoQ % 10.33% -12.01% -23.76% 14.53% -14.90% 5.14% -
  Horiz. % 75.84% 68.74% 78.12% 102.47% 89.47% 105.14% 100.00%
ROE 5.75 % 5.20 % 3.74 % 2.05 % 4.98 % 4.23 % 2.98 % 54.80%
  QoQ % 10.58% 39.04% 82.44% -58.84% 17.73% 41.95% -
  Horiz. % 192.95% 174.50% 125.50% 68.79% 167.11% 141.95% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.23 94.88 59.48 25.19 72.03 51.52 38.36 83.04%
  QoQ % 0.37% 59.52% 136.13% -65.03% 39.81% 34.31% -
  Horiz. % 248.25% 247.34% 155.06% 65.67% 187.77% 134.31% 100.00%
EPS 11.38 10.29 7.33 4.07 10.17 8.54 6.05 52.20%
  QoQ % 10.59% 40.38% 80.10% -59.98% 19.09% 41.16% -
  Horiz. % 188.10% 170.08% 121.16% 67.27% 168.10% 141.16% 100.00%
DPS 0.00 2.00 2.00 0.00 2.50 4.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 0.00% 80.00% 80.00% 0.00% 100.00% 160.00% 100.00%
NAPS 1.9800 1.9800 1.9600 1.9900 2.0400 2.0200 2.0300 -1.64%
  QoQ % 0.00% 1.02% -1.51% -2.45% 0.99% -0.49% -
  Horiz. % 97.54% 97.54% 96.55% 98.03% 100.49% 99.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 74.12 73.68 46.34 19.98 57.53 41.08 30.42 80.78%
  QoQ % 0.60% 59.00% 131.93% -65.27% 40.04% 35.04% -
  Horiz. % 243.66% 242.21% 152.33% 65.68% 189.12% 135.04% 100.00%
EPS 8.87 7.99 5.71 3.23 8.12 6.81 4.80 50.42%
  QoQ % 11.01% 39.93% 76.78% -60.22% 19.24% 41.87% -
  Horiz. % 184.79% 166.46% 118.96% 67.29% 169.17% 141.88% 100.00%
DPS 0.00 1.55 1.56 0.00 2.00 3.19 1.98 -
  QoQ % 0.00% -0.64% 0.00% 0.00% -37.30% 61.11% -
  Horiz. % 0.00% 78.28% 78.79% 0.00% 101.01% 161.11% 100.00%
NAPS 1.5411 1.5375 1.5270 1.5788 1.6293 1.6108 1.6097 -2.85%
  QoQ % 0.23% 0.69% -3.28% -3.10% 1.15% 0.07% -
  Horiz. % 95.74% 95.51% 94.86% 98.08% 101.22% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.0800 2.0900 1.9500 1.8500 1.8300 1.8000 1.9900 -
P/RPS 2.18 2.20 3.28 7.34 2.54 3.49 5.19 -43.82%
  QoQ % -0.91% -32.93% -55.31% 188.98% -27.22% -32.76% -
  Horiz. % 42.00% 42.39% 63.20% 141.43% 48.94% 67.24% 100.00%
P/EPS 18.26 20.31 26.60 45.45 18.01 21.08 32.89 -32.38%
  QoQ % -10.09% -23.65% -41.47% 152.36% -14.56% -35.91% -
  Horiz. % 55.52% 61.75% 80.88% 138.19% 54.76% 64.09% 100.00%
EY 5.48 4.92 3.76 2.20 5.55 4.74 3.04 47.96%
  QoQ % 11.38% 30.85% 70.91% -60.36% 17.09% 55.92% -
  Horiz. % 180.26% 161.84% 123.68% 72.37% 182.57% 155.92% 100.00%
DY 0.00 0.96 1.03 0.00 1.37 2.22 1.26 -
  QoQ % 0.00% -6.80% 0.00% 0.00% -38.29% 76.19% -
  Horiz. % 0.00% 76.19% 81.75% 0.00% 108.73% 176.19% 100.00%
P/NAPS 1.05 1.06 0.99 0.93 0.90 0.89 0.98 4.69%
  QoQ % -0.94% 7.07% 6.45% 3.33% 1.12% -9.18% -
  Horiz. % 107.14% 108.16% 101.02% 94.90% 91.84% 90.82% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 28/08/13 -
Price 1.9400 2.0400 2.0800 1.9500 1.7800 1.7300 1.9000 -
P/RPS 2.04 2.15 3.50 7.74 2.47 3.36 4.95 -44.53%
  QoQ % -5.12% -38.57% -54.78% 213.36% -26.49% -32.12% -
  Horiz. % 41.21% 43.43% 70.71% 156.36% 49.90% 67.88% 100.00%
P/EPS 17.03 19.83 28.38 47.91 17.51 20.26 31.40 -33.42%
  QoQ % -14.12% -30.13% -40.76% 173.62% -13.57% -35.48% -
  Horiz. % 54.24% 63.15% 90.38% 152.58% 55.76% 64.52% 100.00%
EY 5.87 5.04 3.52 2.09 5.71 4.94 3.18 50.31%
  QoQ % 16.47% 43.18% 68.42% -63.40% 15.59% 55.35% -
  Horiz. % 184.59% 158.49% 110.69% 65.72% 179.56% 155.35% 100.00%
DY 0.00 0.98 0.96 0.00 1.40 2.31 1.32 -
  QoQ % 0.00% 2.08% 0.00% 0.00% -39.39% 75.00% -
  Horiz. % 0.00% 74.24% 72.73% 0.00% 106.06% 175.00% 100.00%
P/NAPS 0.98 1.03 1.06 0.98 0.87 0.86 0.94 2.81%
  QoQ % -4.85% -2.83% 8.16% 12.64% 1.16% -8.51% -
  Horiz. % 104.26% 109.57% 112.77% 104.26% 92.55% 91.49% 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
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers