Highlights

[YNHPROP] QoQ Quarter Result on 2013-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     0.33%    YoY -     30.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 87,194 56,184 79,560 80,685 62,910 79,329 86,245 0.73%
  QoQ % 55.19% -29.38% -1.39% 28.25% -20.70% -8.02% -
  Horiz. % 101.10% 65.14% 92.25% 93.55% 72.94% 91.98% 100.00%
PBT 10,159 15,013 19,725 15,283 14,674 14,217 22,270 -40.66%
  QoQ % -32.33% -23.89% 29.06% 4.15% 3.21% -36.16% -
  Horiz. % 45.62% 67.41% 88.57% 68.63% 65.89% 63.84% 100.00%
Tax -2,991 -4,410 -5,458 -4,276 -3,703 -2,510 -3,768 -14.23%
  QoQ % 32.18% 19.20% -27.64% -15.47% -47.53% 33.39% -
  Horiz. % 79.38% 117.04% 144.85% 113.48% 98.27% 66.61% 100.00%
NP 7,168 10,603 14,267 11,007 10,971 11,707 18,502 -46.76%
  QoQ % -32.40% -25.68% 29.62% 0.33% -6.29% -36.73% -
  Horiz. % 38.74% 57.31% 77.11% 59.49% 59.30% 63.27% 100.00%
NP to SH 7,168 10,603 14,267 11,007 10,971 11,707 18,502 -46.76%
  QoQ % -32.40% -25.68% 29.62% 0.33% -6.29% -36.73% -
  Horiz. % 38.74% 57.31% 77.11% 59.49% 59.30% 63.27% 100.00%
Tax Rate 29.44 % 29.37 % 27.67 % 27.98 % 25.24 % 17.65 % 16.92 % 44.52%
  QoQ % 0.24% 6.14% -1.11% 10.86% 43.00% 4.31% -
  Horiz. % 174.00% 173.58% 163.53% 165.37% 149.17% 104.31% 100.00%
Total Cost 80,026 45,581 65,293 69,678 51,939 67,622 67,743 11.72%
  QoQ % 75.57% -30.19% -6.29% 34.15% -23.19% -0.18% -
  Horiz. % 118.13% 67.29% 96.38% 102.86% 76.67% 99.82% 100.00%
Net Worth 860,159 846,563 856,864 835,869 833,136 820,314 809,976 4.08%
  QoQ % 1.61% -1.20% 2.51% 0.33% 1.56% 1.28% -
  Horiz. % 106.20% 104.52% 105.79% 103.20% 102.86% 101.28% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,432 6,286 10,552 - - 6,183 8,223 1.69%
  QoQ % 34.15% -40.43% 0.00% 0.00% 0.00% -24.81% -
  Horiz. % 102.55% 76.45% 128.33% 0.00% 0.00% 75.19% 100.00%
Div Payout % 117.65 % 59.29 % 73.96 % - % - % 52.82 % 44.44 % 91.03%
  QoQ % 98.43% -19.84% 0.00% 0.00% 0.00% 18.86% -
  Horiz. % 264.74% 133.42% 166.43% 0.00% 0.00% 118.86% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 860,159 846,563 856,864 835,869 833,136 820,314 809,976 4.08%
  QoQ % 1.61% -1.20% 2.51% 0.33% 1.56% 1.28% -
  Horiz. % 106.20% 104.52% 105.79% 103.20% 102.86% 101.28% 100.00%
NOSH 421,647 419,090 422,100 413,796 412,443 412,218 411,155 1.69%
  QoQ % 0.61% -0.71% 2.01% 0.33% 0.05% 0.26% -
  Horiz. % 102.55% 101.93% 102.66% 100.64% 100.31% 100.26% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.22 % 18.87 % 17.93 % 13.64 % 17.44 % 14.76 % 21.45 % -47.15%
  QoQ % -56.44% 5.24% 31.45% -21.79% 18.16% -31.19% -
  Horiz. % 38.32% 87.97% 83.59% 63.59% 81.31% 68.81% 100.00%
ROE 0.83 % 1.25 % 1.67 % 1.32 % 1.32 % 1.43 % 2.28 % -48.92%
  QoQ % -33.60% -25.15% 26.52% 0.00% -7.69% -37.28% -
  Horiz. % 36.40% 54.82% 73.25% 57.89% 57.89% 62.72% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.68 13.41 18.85 19.50 15.25 19.24 20.98 -0.95%
  QoQ % 54.21% -28.86% -3.33% 27.87% -20.74% -8.29% -
  Horiz. % 98.57% 63.92% 89.85% 92.95% 72.69% 91.71% 100.00%
EPS 1.70 2.53 3.38 2.66 2.66 2.84 4.50 -47.65%
  QoQ % -32.81% -25.15% 27.07% 0.00% -6.34% -36.89% -
  Horiz. % 37.78% 56.22% 75.11% 59.11% 59.11% 63.11% 100.00%
DPS 2.00 1.50 2.50 0.00 0.00 1.50 2.00 -
  QoQ % 33.33% -40.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 100.00% 75.00% 125.00% 0.00% 0.00% 75.00% 100.00%
NAPS 2.0400 2.0200 2.0300 2.0200 2.0200 1.9900 1.9700 2.35%
  QoQ % 0.99% -0.49% 0.50% 0.00% 1.51% 1.02% -
  Horiz. % 103.55% 102.54% 103.05% 102.54% 102.54% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.48 10.62 15.04 15.25 11.89 15.00 16.30 0.73%
  QoQ % 55.18% -29.39% -1.38% 28.26% -20.73% -7.98% -
  Horiz. % 101.10% 65.15% 92.27% 93.56% 72.94% 92.02% 100.00%
EPS 1.36 2.00 2.70 2.08 2.07 2.21 3.50 -46.66%
  QoQ % -32.00% -25.93% 29.81% 0.48% -6.33% -36.86% -
  Horiz. % 38.86% 57.14% 77.14% 59.43% 59.14% 63.14% 100.00%
DPS 1.59 1.19 1.99 0.00 0.00 1.17 1.55 1.71%
  QoQ % 33.61% -40.20% 0.00% 0.00% 0.00% -24.52% -
  Horiz. % 102.58% 76.77% 128.39% 0.00% 0.00% 75.48% 100.00%
NAPS 1.6260 1.6003 1.6198 1.5801 1.5749 1.5507 1.5311 4.08%
  QoQ % 1.61% -1.20% 2.51% 0.33% 1.56% 1.28% -
  Horiz. % 106.20% 104.52% 105.79% 103.20% 102.86% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.8300 1.8000 1.9900 1.9000 1.8900 1.8600 1.9400 -
P/RPS 8.85 13.43 10.56 9.74 12.39 9.67 9.25 -2.90%
  QoQ % -34.10% 27.18% 8.42% -21.39% 28.13% 4.54% -
  Horiz. % 95.68% 145.19% 114.16% 105.30% 133.95% 104.54% 100.00%
P/EPS 107.65 71.15 58.88 71.43 71.05 65.49 43.11 83.75%
  QoQ % 51.30% 20.84% -17.57% 0.53% 8.49% 51.91% -
  Horiz. % 249.71% 165.04% 136.58% 165.69% 164.81% 151.91% 100.00%
EY 0.93 1.41 1.70 1.40 1.41 1.53 2.32 -45.54%
  QoQ % -34.04% -17.06% 21.43% -0.71% -7.84% -34.05% -
  Horiz. % 40.09% 60.78% 73.28% 60.34% 60.78% 65.95% 100.00%
DY 1.09 0.83 1.26 0.00 0.00 0.81 1.03 3.84%
  QoQ % 31.33% -34.13% 0.00% 0.00% 0.00% -21.36% -
  Horiz. % 105.83% 80.58% 122.33% 0.00% 0.00% 78.64% 100.00%
P/NAPS 0.90 0.89 0.98 0.94 0.94 0.93 0.98 -5.50%
  QoQ % 1.12% -9.18% 4.26% 0.00% 1.08% -5.10% -
  Horiz. % 91.84% 90.82% 100.00% 95.92% 95.92% 94.90% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 -
Price 1.7800 1.7300 1.9000 2.1400 1.8900 1.8700 1.9200 -
P/RPS 8.61 12.90 10.08 10.98 12.39 9.72 9.15 -3.96%
  QoQ % -33.26% 27.98% -8.20% -11.38% 27.47% 6.23% -
  Horiz. % 94.10% 140.98% 110.16% 120.00% 135.41% 106.23% 100.00%
P/EPS 104.71 68.38 56.21 80.45 71.05 65.85 42.67 81.64%
  QoQ % 53.13% 21.65% -30.13% 13.23% 7.90% 54.32% -
  Horiz. % 245.39% 160.25% 131.73% 188.54% 166.51% 154.32% 100.00%
EY 0.96 1.46 1.78 1.24 1.41 1.52 2.34 -44.70%
  QoQ % -34.25% -17.98% 43.55% -12.06% -7.24% -35.04% -
  Horiz. % 41.03% 62.39% 76.07% 52.99% 60.26% 64.96% 100.00%
DY 1.12 0.87 1.32 0.00 0.00 0.80 1.04 5.05%
  QoQ % 28.74% -34.09% 0.00% 0.00% 0.00% -23.08% -
  Horiz. % 107.69% 83.65% 126.92% 0.00% 0.00% 76.92% 100.00%
P/NAPS 0.87 0.86 0.94 1.06 0.94 0.94 0.97 -6.98%
  QoQ % 1.16% -8.51% -11.32% 12.77% 0.00% -3.09% -
  Horiz. % 89.69% 88.66% 96.91% 109.28% 96.91% 96.91% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers