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 - 530,384
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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers