Highlights

[YNHPROP] QoQ Quarter Result on 2013-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     29.62%    YoY -     -22.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 105,280 87,194 56,184 79,560 80,685 62,910 79,329 20.79%
  QoQ % 20.74% 55.19% -29.38% -1.39% 28.25% -20.70% -
  Horiz. % 132.71% 109.91% 70.82% 100.29% 101.71% 79.30% 100.00%
PBT 24,008 10,159 15,013 19,725 15,283 14,674 14,217 41.85%
  QoQ % 136.32% -32.33% -23.89% 29.06% 4.15% 3.21% -
  Horiz. % 168.87% 71.46% 105.60% 138.74% 107.50% 103.21% 100.00%
Tax -6,996 -2,991 -4,410 -5,458 -4,276 -3,703 -2,510 98.18%
  QoQ % -133.90% 32.18% 19.20% -27.64% -15.47% -47.53% -
  Horiz. % 278.73% 119.16% 175.70% 217.45% 170.36% 147.53% 100.00%
NP 17,012 7,168 10,603 14,267 11,007 10,971 11,707 28.32%
  QoQ % 137.33% -32.40% -25.68% 29.62% 0.33% -6.29% -
  Horiz. % 145.31% 61.23% 90.57% 121.87% 94.02% 93.71% 100.00%
NP to SH 17,012 7,168 10,603 14,267 11,007 10,971 11,707 28.32%
  QoQ % 137.33% -32.40% -25.68% 29.62% 0.33% -6.29% -
  Horiz. % 145.31% 61.23% 90.57% 121.87% 94.02% 93.71% 100.00%
Tax Rate 29.14 % 29.44 % 29.37 % 27.67 % 27.98 % 25.24 % 17.65 % 39.73%
  QoQ % -1.02% 0.24% 6.14% -1.11% 10.86% 43.00% -
  Horiz. % 165.10% 166.80% 166.40% 156.77% 158.53% 143.00% 100.00%
Total Cost 88,268 80,026 45,581 65,293 69,678 51,939 67,622 19.46%
  QoQ % 10.30% 75.57% -30.19% -6.29% 34.15% -23.19% -
  Horiz. % 130.53% 118.34% 67.41% 96.56% 103.04% 76.81% 100.00%
Net Worth 831,790 860,159 846,563 856,864 835,869 833,136 820,314 0.93%
  QoQ % -3.30% 1.61% -1.20% 2.51% 0.33% 1.56% -
  Horiz. % 101.40% 104.86% 103.20% 104.46% 101.90% 101.56% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 8,432 6,286 10,552 - - 6,183 -
  QoQ % 0.00% 34.15% -40.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 136.38% 101.67% 170.66% 0.00% 0.00% 100.00%
Div Payout % - % 117.65 % 59.29 % 73.96 % - % - % 52.82 % -
  QoQ % 0.00% 98.43% -19.84% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 222.74% 112.25% 140.02% 0.00% 0.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 831,790 860,159 846,563 856,864 835,869 833,136 820,314 0.93%
  QoQ % -3.30% 1.61% -1.20% 2.51% 0.33% 1.56% -
  Horiz. % 101.40% 104.86% 103.20% 104.46% 101.90% 101.56% 100.00%
NOSH 417,985 421,647 419,090 422,100 413,796 412,443 412,218 0.93%
  QoQ % -0.87% 0.61% -0.71% 2.01% 0.33% 0.05% -
  Horiz. % 101.40% 102.29% 101.67% 102.40% 100.38% 100.05% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.16 % 8.22 % 18.87 % 17.93 % 13.64 % 17.44 % 14.76 % 6.23%
  QoQ % 96.59% -56.44% 5.24% 31.45% -21.79% 18.16% -
  Horiz. % 109.49% 55.69% 127.85% 121.48% 92.41% 118.16% 100.00%
ROE 2.05 % 0.83 % 1.25 % 1.67 % 1.32 % 1.32 % 1.43 % 27.17%
  QoQ % 146.99% -33.60% -25.15% 26.52% 0.00% -7.69% -
  Horiz. % 143.36% 58.04% 87.41% 116.78% 92.31% 92.31% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.19 20.68 13.41 18.85 19.50 15.25 19.24 19.70%
  QoQ % 21.81% 54.21% -28.86% -3.33% 27.87% -20.74% -
  Horiz. % 130.93% 107.48% 69.70% 97.97% 101.35% 79.26% 100.00%
EPS 4.07 1.70 2.53 3.38 2.66 2.66 2.84 27.14%
  QoQ % 139.41% -32.81% -25.15% 27.07% 0.00% -6.34% -
  Horiz. % 143.31% 59.86% 89.08% 119.01% 93.66% 93.66% 100.00%
DPS 0.00 2.00 1.50 2.50 0.00 0.00 1.50 -
  QoQ % 0.00% 33.33% -40.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 100.00% 166.67% 0.00% 0.00% 100.00%
NAPS 1.9900 2.0400 2.0200 2.0300 2.0200 2.0200 1.9900 -
  QoQ % -2.45% 0.99% -0.49% 0.50% 0.00% 1.51% -
  Horiz. % 100.00% 102.51% 101.51% 102.01% 101.51% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.90 16.48 10.62 15.04 15.25 11.89 15.00 20.76%
  QoQ % 20.75% 55.18% -29.39% -1.38% 28.26% -20.73% -
  Horiz. % 132.67% 109.87% 70.80% 100.27% 101.67% 79.27% 100.00%
EPS 3.22 1.36 2.00 2.70 2.08 2.07 2.21 28.55%
  QoQ % 136.76% -32.00% -25.93% 29.81% 0.48% -6.33% -
  Horiz. % 145.70% 61.54% 90.50% 122.17% 94.12% 93.67% 100.00%
DPS 0.00 1.59 1.19 1.99 0.00 0.00 1.17 -
  QoQ % 0.00% 33.61% -40.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.90% 101.71% 170.09% 0.00% 0.00% 100.00%
NAPS 1.5724 1.6260 1.6003 1.6198 1.5801 1.5749 1.5507 0.93%
  QoQ % -3.30% 1.61% -1.20% 2.51% 0.33% 1.56% -
  Horiz. % 101.40% 104.86% 103.20% 104.46% 101.90% 101.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.8500 1.8300 1.8000 1.9900 1.9000 1.8900 1.8600 -
P/RPS 7.34 8.85 13.43 10.56 9.74 12.39 9.67 -16.80%
  QoQ % -17.06% -34.10% 27.18% 8.42% -21.39% 28.13% -
  Horiz. % 75.90% 91.52% 138.88% 109.20% 100.72% 128.13% 100.00%
P/EPS 45.45 107.65 71.15 58.88 71.43 71.05 65.49 -21.63%
  QoQ % -57.78% 51.30% 20.84% -17.57% 0.53% 8.49% -
  Horiz. % 69.40% 164.38% 108.64% 89.91% 109.07% 108.49% 100.00%
EY 2.20 0.93 1.41 1.70 1.40 1.41 1.53 27.42%
  QoQ % 136.56% -34.04% -17.06% 21.43% -0.71% -7.84% -
  Horiz. % 143.79% 60.78% 92.16% 111.11% 91.50% 92.16% 100.00%
DY 0.00 1.09 0.83 1.26 0.00 0.00 0.81 -
  QoQ % 0.00% 31.33% -34.13% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.57% 102.47% 155.56% 0.00% 0.00% 100.00%
P/NAPS 0.93 0.90 0.89 0.98 0.94 0.94 0.93 -
  QoQ % 3.33% 1.12% -9.18% 4.26% 0.00% 1.08% -
  Horiz. % 100.00% 96.77% 95.70% 105.38% 101.08% 101.08% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 -
Price 1.9500 1.7800 1.7300 1.9000 2.1400 1.8900 1.8700 -
P/RPS 7.74 8.61 12.90 10.08 10.98 12.39 9.72 -14.10%
  QoQ % -10.10% -33.26% 27.98% -8.20% -11.38% 27.47% -
  Horiz. % 79.63% 88.58% 132.72% 103.70% 112.96% 127.47% 100.00%
P/EPS 47.91 104.71 68.38 56.21 80.45 71.05 65.85 -19.12%
  QoQ % -54.25% 53.13% 21.65% -30.13% 13.23% 7.90% -
  Horiz. % 72.76% 159.01% 103.84% 85.36% 122.17% 107.90% 100.00%
EY 2.09 0.96 1.46 1.78 1.24 1.41 1.52 23.68%
  QoQ % 117.71% -34.25% -17.98% 43.55% -12.06% -7.24% -
  Horiz. % 137.50% 63.16% 96.05% 117.11% 81.58% 92.76% 100.00%
DY 0.00 1.12 0.87 1.32 0.00 0.00 0.80 -
  QoQ % 0.00% 28.74% -34.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.00% 108.75% 165.00% 0.00% 0.00% 100.00%
P/NAPS 0.98 0.87 0.86 0.94 1.06 0.94 0.94 2.82%
  QoQ % 12.64% 1.16% -8.51% -11.32% 12.77% 0.00% -
  Horiz. % 104.26% 92.55% 91.49% 100.00% 112.77% 100.00% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers