Highlights

[YNHPROP] QoQ Quarter Result on 2014-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -23.15%    YoY -     -8.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 103,229 56,201 144,025 138,873 105,280 87,194 56,184 50.07%
  QoQ % 83.68% -60.98% 3.71% 31.91% 20.74% 55.19% -
  Horiz. % 183.73% 100.03% 256.35% 247.18% 187.38% 155.19% 100.00%
PBT 9,629 8,247 17,909 19,097 24,008 10,159 15,013 -25.65%
  QoQ % 16.76% -53.95% -6.22% -20.46% 136.32% -32.33% -
  Horiz. % 64.14% 54.93% 119.29% 127.20% 159.91% 67.67% 100.00%
Tax -4,451 -4,171 -5,898 -6,023 -6,996 -2,991 -4,410 0.62%
  QoQ % -6.71% 29.28% 2.08% 13.91% -133.90% 32.18% -
  Horiz. % 100.93% 94.58% 133.74% 136.58% 158.64% 67.82% 100.00%
NP 5,178 4,076 12,011 13,074 17,012 7,168 10,603 -38.01%
  QoQ % 27.04% -66.06% -8.13% -23.15% 137.33% -32.40% -
  Horiz. % 48.84% 38.44% 113.28% 123.30% 160.45% 67.60% 100.00%
NP to SH 5,178 4,076 12,011 13,074 17,012 7,168 10,603 -38.01%
  QoQ % 27.04% -66.06% -8.13% -23.15% 137.33% -32.40% -
  Horiz. % 48.84% 38.44% 113.28% 123.30% 160.45% 67.60% 100.00%
Tax Rate 46.22 % 50.58 % 32.93 % 31.54 % 29.14 % 29.44 % 29.37 % 35.33%
  QoQ % -8.62% 53.60% 4.41% 8.24% -1.02% 0.24% -
  Horiz. % 157.37% 172.22% 112.12% 107.39% 99.22% 100.24% 100.00%
Total Cost 98,051 52,125 132,014 125,799 88,268 80,026 45,581 66.72%
  QoQ % 88.11% -60.52% 4.94% 42.52% 10.30% 75.57% -
  Horiz. % 215.11% 114.36% 289.63% 275.99% 193.65% 175.57% 100.00%
Net Worth 821,904 815,199 803,438 790,896 831,790 860,159 846,563 -1.95%
  QoQ % 0.82% 1.46% 1.59% -4.92% -3.30% 1.61% -
  Horiz. % 97.09% 96.30% 94.91% 93.42% 98.25% 101.61% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 8,115 8,070 - 8,432 6,286 -
  QoQ % 0.00% 0.00% 0.56% 0.00% 0.00% 34.15% -
  Horiz. % 0.00% 0.00% 129.10% 128.38% 0.00% 134.15% 100.00%
Div Payout % - % - % 67.57 % 61.73 % - % 117.65 % 59.29 % -
  QoQ % 0.00% 0.00% 9.46% 0.00% 0.00% 98.43% -
  Horiz. % 0.00% 0.00% 113.97% 104.12% 0.00% 198.43% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 821,904 815,199 803,438 790,896 831,790 860,159 846,563 -1.95%
  QoQ % 0.82% 1.46% 1.59% -4.92% -3.30% 1.61% -
  Horiz. % 97.09% 96.30% 94.91% 93.42% 98.25% 101.61% 100.00%
NOSH 410,952 411,717 405,777 403,518 417,985 421,647 419,090 -1.30%
  QoQ % -0.19% 1.46% 0.56% -3.46% -0.87% 0.61% -
  Horiz. % 98.06% 98.24% 96.82% 96.28% 99.74% 100.61% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.02 % 7.25 % 8.34 % 9.41 % 16.16 % 8.22 % 18.87 % -58.67%
  QoQ % -30.76% -13.07% -11.37% -41.77% 96.59% -56.44% -
  Horiz. % 26.60% 38.42% 44.20% 49.87% 85.64% 43.56% 100.00%
ROE 0.63 % 0.50 % 1.49 % 1.65 % 2.05 % 0.83 % 1.25 % -36.69%
  QoQ % 26.00% -66.44% -9.70% -19.51% 146.99% -33.60% -
  Horiz. % 50.40% 40.00% 119.20% 132.00% 164.00% 66.40% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.12 13.65 35.49 34.42 25.19 20.68 13.41 52.02%
  QoQ % 84.03% -61.54% 3.11% 36.64% 21.81% 54.21% -
  Horiz. % 187.32% 101.79% 264.65% 256.67% 187.84% 154.21% 100.00%
EPS 1.26 0.99 2.96 3.24 4.07 1.70 2.53 -37.20%
  QoQ % 27.27% -66.55% -8.64% -20.39% 139.41% -32.81% -
  Horiz. % 49.80% 39.13% 117.00% 128.06% 160.87% 67.19% 100.00%
DPS 0.00 0.00 2.00 2.00 0.00 2.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 133.33% 133.33% 0.00% 133.33% 100.00%
NAPS 2.0000 1.9800 1.9800 1.9600 1.9900 2.0400 2.0200 -0.66%
  QoQ % 1.01% 0.00% 1.02% -1.51% -2.45% 0.99% -
  Horiz. % 99.01% 98.02% 98.02% 97.03% 98.51% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.51 10.62 27.23 26.25 19.90 16.48 10.62 50.05%
  QoQ % 83.71% -61.00% 3.73% 31.91% 20.75% 55.18% -
  Horiz. % 183.71% 100.00% 256.40% 247.18% 187.38% 155.18% 100.00%
EPS 0.98 0.77 2.27 2.47 3.22 1.36 2.00 -37.87%
  QoQ % 27.27% -66.08% -8.10% -23.29% 136.76% -32.00% -
  Horiz. % 49.00% 38.50% 113.50% 123.50% 161.00% 68.00% 100.00%
DPS 0.00 0.00 1.53 1.53 0.00 1.59 1.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.61% -
  Horiz. % 0.00% 0.00% 128.57% 128.57% 0.00% 133.61% 100.00%
NAPS 1.5537 1.5410 1.5188 1.4951 1.5724 1.6260 1.6003 -1.95%
  QoQ % 0.82% 1.46% 1.59% -4.92% -3.30% 1.61% -
  Horiz. % 97.09% 96.29% 94.91% 93.43% 98.26% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.9000 2.0800 2.0900 1.9500 1.8500 1.8300 1.8000 -
P/RPS 7.56 15.24 5.89 5.67 7.34 8.85 13.43 -31.85%
  QoQ % -50.39% 158.74% 3.88% -22.75% -17.06% -34.10% -
  Horiz. % 56.29% 113.48% 43.86% 42.22% 54.65% 65.90% 100.00%
P/EPS 150.79 210.10 70.61 60.19 45.45 107.65 71.15 65.07%
  QoQ % -28.23% 197.55% 17.31% 32.43% -57.78% 51.30% -
  Horiz. % 211.93% 295.29% 99.24% 84.60% 63.88% 151.30% 100.00%
EY 0.66 0.48 1.42 1.66 2.20 0.93 1.41 -39.74%
  QoQ % 37.50% -66.20% -14.46% -24.55% 136.56% -34.04% -
  Horiz. % 46.81% 34.04% 100.71% 117.73% 156.03% 65.96% 100.00%
DY 0.00 0.00 0.96 1.03 0.00 1.09 0.83 -
  QoQ % 0.00% 0.00% -6.80% 0.00% 0.00% 31.33% -
  Horiz. % 0.00% 0.00% 115.66% 124.10% 0.00% 131.33% 100.00%
P/NAPS 0.95 1.05 1.06 0.99 0.93 0.90 0.89 4.45%
  QoQ % -9.52% -0.94% 7.07% 6.45% 3.33% 1.12% -
  Horiz. % 106.74% 117.98% 119.10% 111.24% 104.49% 101.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 -
Price 1.9200 1.9400 2.0400 2.0800 1.9500 1.7800 1.7300 -
P/RPS 7.64 14.21 5.75 6.04 7.74 8.61 12.90 -29.50%
  QoQ % -46.24% 147.13% -4.80% -21.96% -10.10% -33.26% -
  Horiz. % 59.22% 110.16% 44.57% 46.82% 60.00% 66.74% 100.00%
P/EPS 152.38 195.96 68.92 64.20 47.91 104.71 68.38 70.69%
  QoQ % -22.24% 184.33% 7.35% 34.00% -54.25% 53.13% -
  Horiz. % 222.84% 286.58% 100.79% 93.89% 70.06% 153.13% 100.00%
EY 0.66 0.51 1.45 1.56 2.09 0.96 1.46 -41.13%
  QoQ % 29.41% -64.83% -7.05% -25.36% 117.71% -34.25% -
  Horiz. % 45.21% 34.93% 99.32% 106.85% 143.15% 65.75% 100.00%
DY 0.00 0.00 0.98 0.96 0.00 1.12 0.87 -
  QoQ % 0.00% 0.00% 2.08% 0.00% 0.00% 28.74% -
  Horiz. % 0.00% 0.00% 112.64% 110.34% 0.00% 128.74% 100.00%
P/NAPS 0.96 0.98 1.03 1.06 0.98 0.87 0.86 7.62%
  QoQ % -2.04% -4.85% -2.83% 8.16% 12.64% 1.16% -
  Horiz. % 111.63% 113.95% 119.77% 123.26% 113.95% 101.16% 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.
 


 

216  274  535  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.45+0.005 
 SAPNRG 0.27-0.005 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 CMSB 2.42+0.06 
 VELESTO-WA 0.1450.00 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.315+0.025 
 NETX 0.025+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers