Highlights

[YNHPROP] QoQ Quarter Result on 2013-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -25.68%    YoY -     -9.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 138,873 105,280 87,194 56,184 79,560 80,685 62,910 69.78%
  QoQ % 31.91% 20.74% 55.19% -29.38% -1.39% 28.25% -
  Horiz. % 220.75% 167.35% 138.60% 89.31% 126.47% 128.25% 100.00%
PBT 19,097 24,008 10,159 15,013 19,725 15,283 14,674 19.26%
  QoQ % -20.46% 136.32% -32.33% -23.89% 29.06% 4.15% -
  Horiz. % 130.14% 163.61% 69.23% 102.31% 134.42% 104.15% 100.00%
Tax -6,023 -6,996 -2,991 -4,410 -5,458 -4,276 -3,703 38.43%
  QoQ % 13.91% -133.90% 32.18% 19.20% -27.64% -15.47% -
  Horiz. % 162.65% 188.93% 80.77% 119.09% 147.39% 115.47% 100.00%
NP 13,074 17,012 7,168 10,603 14,267 11,007 10,971 12.44%
  QoQ % -23.15% 137.33% -32.40% -25.68% 29.62% 0.33% -
  Horiz. % 119.17% 155.06% 65.34% 96.65% 130.04% 100.33% 100.00%
NP to SH 13,074 17,012 7,168 10,603 14,267 11,007 10,971 12.44%
  QoQ % -23.15% 137.33% -32.40% -25.68% 29.62% 0.33% -
  Horiz. % 119.17% 155.06% 65.34% 96.65% 130.04% 100.33% 100.00%
Tax Rate 31.54 % 29.14 % 29.44 % 29.37 % 27.67 % 27.98 % 25.24 % 16.06%
  QoQ % 8.24% -1.02% 0.24% 6.14% -1.11% 10.86% -
  Horiz. % 124.96% 115.45% 116.64% 116.36% 109.63% 110.86% 100.00%
Total Cost 125,799 88,268 80,026 45,581 65,293 69,678 51,939 80.65%
  QoQ % 42.52% 10.30% 75.57% -30.19% -6.29% 34.15% -
  Horiz. % 242.21% 169.95% 154.08% 87.76% 125.71% 134.15% 100.00%
Net Worth 790,896 831,790 860,159 846,563 856,864 835,869 833,136 -3.42%
  QoQ % -4.92% -3.30% 1.61% -1.20% 2.51% 0.33% -
  Horiz. % 94.93% 99.84% 103.24% 101.61% 102.85% 100.33% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,070 - 8,432 6,286 10,552 - - -
  QoQ % 0.00% 0.00% 34.15% -40.43% 0.00% 0.00% -
  Horiz. % 76.48% 0.00% 79.91% 59.57% 100.00% - -
Div Payout % 61.73 % - % 117.65 % 59.29 % 73.96 % - % - % -
  QoQ % 0.00% 0.00% 98.43% -19.84% 0.00% 0.00% -
  Horiz. % 83.46% 0.00% 159.07% 80.16% 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 790,896 831,790 860,159 846,563 856,864 835,869 833,136 -3.42%
  QoQ % -4.92% -3.30% 1.61% -1.20% 2.51% 0.33% -
  Horiz. % 94.93% 99.84% 103.24% 101.61% 102.85% 100.33% 100.00%
NOSH 403,518 417,985 421,647 419,090 422,100 413,796 412,443 -1.45%
  QoQ % -3.46% -0.87% 0.61% -0.71% 2.01% 0.33% -
  Horiz. % 97.84% 101.34% 102.23% 101.61% 102.34% 100.33% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.41 % 16.16 % 8.22 % 18.87 % 17.93 % 13.64 % 17.44 % -33.80%
  QoQ % -41.77% 96.59% -56.44% 5.24% 31.45% -21.79% -
  Horiz. % 53.96% 92.66% 47.13% 108.20% 102.81% 78.21% 100.00%
ROE 1.65 % 2.05 % 0.83 % 1.25 % 1.67 % 1.32 % 1.32 % 16.09%
  QoQ % -19.51% 146.99% -33.60% -25.15% 26.52% 0.00% -
  Horiz. % 125.00% 155.30% 62.88% 94.70% 126.52% 100.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.42 25.19 20.68 13.41 18.85 19.50 15.25 72.32%
  QoQ % 36.64% 21.81% 54.21% -28.86% -3.33% 27.87% -
  Horiz. % 225.70% 165.18% 135.61% 87.93% 123.61% 127.87% 100.00%
EPS 3.24 4.07 1.70 2.53 3.38 2.66 2.66 14.09%
  QoQ % -20.39% 139.41% -32.81% -25.15% 27.07% 0.00% -
  Horiz. % 121.80% 153.01% 63.91% 95.11% 127.07% 100.00% 100.00%
DPS 2.00 0.00 2.00 1.50 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 33.33% -40.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 80.00% 60.00% 100.00% - -
NAPS 1.9600 1.9900 2.0400 2.0200 2.0300 2.0200 2.0200 -2.00%
  QoQ % -1.51% -2.45% 0.99% -0.49% 0.50% 0.00% -
  Horiz. % 97.03% 98.51% 100.99% 100.00% 100.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.25 19.90 16.48 10.62 15.04 15.25 11.89 69.80%
  QoQ % 31.91% 20.75% 55.18% -29.39% -1.38% 28.26% -
  Horiz. % 220.77% 167.37% 138.60% 89.32% 126.49% 128.26% 100.00%
EPS 2.47 3.22 1.36 2.00 2.70 2.08 2.07 12.54%
  QoQ % -23.29% 136.76% -32.00% -25.93% 29.81% 0.48% -
  Horiz. % 119.32% 155.56% 65.70% 96.62% 130.43% 100.48% 100.00%
DPS 1.53 0.00 1.59 1.19 1.99 0.00 0.00 -
  QoQ % 0.00% 0.00% 33.61% -40.20% 0.00% 0.00% -
  Horiz. % 76.88% 0.00% 79.90% 59.80% 100.00% - -
NAPS 1.4951 1.5724 1.6260 1.6003 1.6198 1.5801 1.5749 -3.42%
  QoQ % -4.92% -3.30% 1.61% -1.20% 2.51% 0.33% -
  Horiz. % 94.93% 99.84% 103.24% 101.61% 102.85% 100.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.9500 1.8500 1.8300 1.8000 1.9900 1.9000 1.8900 -
P/RPS 5.67 7.34 8.85 13.43 10.56 9.74 12.39 -40.70%
  QoQ % -22.75% -17.06% -34.10% 27.18% 8.42% -21.39% -
  Horiz. % 45.76% 59.24% 71.43% 108.39% 85.23% 78.61% 100.00%
P/EPS 60.19 45.45 107.65 71.15 58.88 71.43 71.05 -10.50%
  QoQ % 32.43% -57.78% 51.30% 20.84% -17.57% 0.53% -
  Horiz. % 84.71% 63.97% 151.51% 100.14% 82.87% 100.53% 100.00%
EY 1.66 2.20 0.93 1.41 1.70 1.40 1.41 11.53%
  QoQ % -24.55% 136.56% -34.04% -17.06% 21.43% -0.71% -
  Horiz. % 117.73% 156.03% 65.96% 100.00% 120.57% 99.29% 100.00%
DY 1.03 0.00 1.09 0.83 1.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 31.33% -34.13% 0.00% 0.00% -
  Horiz. % 81.75% 0.00% 86.51% 65.87% 100.00% - -
P/NAPS 0.99 0.93 0.90 0.89 0.98 0.94 0.94 3.53%
  QoQ % 6.45% 3.33% 1.12% -9.18% 4.26% 0.00% -
  Horiz. % 105.32% 98.94% 95.74% 94.68% 104.26% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 -
Price 2.0800 1.9500 1.7800 1.7300 1.9000 2.1400 1.8900 -
P/RPS 6.04 7.74 8.61 12.90 10.08 10.98 12.39 -38.14%
  QoQ % -21.96% -10.10% -33.26% 27.98% -8.20% -11.38% -
  Horiz. % 48.75% 62.47% 69.49% 104.12% 81.36% 88.62% 100.00%
P/EPS 64.20 47.91 104.71 68.38 56.21 80.45 71.05 -6.55%
  QoQ % 34.00% -54.25% 53.13% 21.65% -30.13% 13.23% -
  Horiz. % 90.36% 67.43% 147.38% 96.24% 79.11% 113.23% 100.00%
EY 1.56 2.09 0.96 1.46 1.78 1.24 1.41 6.99%
  QoQ % -25.36% 117.71% -34.25% -17.98% 43.55% -12.06% -
  Horiz. % 110.64% 148.23% 68.09% 103.55% 126.24% 87.94% 100.00%
DY 0.96 0.00 1.12 0.87 1.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 28.74% -34.09% 0.00% 0.00% -
  Horiz. % 72.73% 0.00% 84.85% 65.91% 100.00% - -
P/NAPS 1.06 0.98 0.87 0.86 0.94 1.06 0.94 8.36%
  QoQ % 8.16% 12.64% 1.16% -8.51% -11.32% 12.77% -
  Horiz. % 112.77% 104.26% 92.55% 91.49% 100.00% 112.77% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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