Highlights

[YNHPROP] QoQ Quarter Result on 2014-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     137.33%    YoY -     54.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 56,201 144,025 138,873 105,280 87,194 56,184 79,560 -20.63%
  QoQ % -60.98% 3.71% 31.91% 20.74% 55.19% -29.38% -
  Horiz. % 70.64% 181.03% 174.55% 132.33% 109.60% 70.62% 100.00%
PBT 8,247 17,909 19,097 24,008 10,159 15,013 19,725 -44.00%
  QoQ % -53.95% -6.22% -20.46% 136.32% -32.33% -23.89% -
  Horiz. % 41.81% 90.79% 96.82% 121.71% 51.50% 76.11% 100.00%
Tax -4,171 -5,898 -6,023 -6,996 -2,991 -4,410 -5,458 -16.37%
  QoQ % 29.28% 2.08% 13.91% -133.90% 32.18% 19.20% -
  Horiz. % 76.42% 108.06% 110.35% 128.18% 54.80% 80.80% 100.00%
NP 4,076 12,011 13,074 17,012 7,168 10,603 14,267 -56.52%
  QoQ % -66.06% -8.13% -23.15% 137.33% -32.40% -25.68% -
  Horiz. % 28.57% 84.19% 91.64% 119.24% 50.24% 74.32% 100.00%
NP to SH 4,076 12,011 13,074 17,012 7,168 10,603 14,267 -56.52%
  QoQ % -66.06% -8.13% -23.15% 137.33% -32.40% -25.68% -
  Horiz. % 28.57% 84.19% 91.64% 119.24% 50.24% 74.32% 100.00%
Tax Rate 50.58 % 32.93 % 31.54 % 29.14 % 29.44 % 29.37 % 27.67 % 49.34%
  QoQ % 53.60% 4.41% 8.24% -1.02% 0.24% 6.14% -
  Horiz. % 182.80% 119.01% 113.99% 105.31% 106.40% 106.14% 100.00%
Total Cost 52,125 132,014 125,799 88,268 80,026 45,581 65,293 -13.91%
  QoQ % -60.52% 4.94% 42.52% 10.30% 75.57% -30.19% -
  Horiz. % 79.83% 202.19% 192.67% 135.19% 122.56% 69.81% 100.00%
Net Worth 815,199 803,438 790,896 831,790 860,159 846,563 856,864 -3.26%
  QoQ % 1.46% 1.59% -4.92% -3.30% 1.61% -1.20% -
  Horiz. % 95.14% 93.76% 92.30% 97.07% 100.38% 98.80% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 8,115 8,070 - 8,432 6,286 10,552 -
  QoQ % 0.00% 0.56% 0.00% 0.00% 34.15% -40.43% -
  Horiz. % 0.00% 76.91% 76.48% 0.00% 79.91% 59.57% 100.00%
Div Payout % - % 67.57 % 61.73 % - % 117.65 % 59.29 % 73.96 % -
  QoQ % 0.00% 9.46% 0.00% 0.00% 98.43% -19.84% -
  Horiz. % 0.00% 91.36% 83.46% 0.00% 159.07% 80.16% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 815,199 803,438 790,896 831,790 860,159 846,563 856,864 -3.26%
  QoQ % 1.46% 1.59% -4.92% -3.30% 1.61% -1.20% -
  Horiz. % 95.14% 93.76% 92.30% 97.07% 100.38% 98.80% 100.00%
NOSH 411,717 405,777 403,518 417,985 421,647 419,090 422,100 -1.64%
  QoQ % 1.46% 0.56% -3.46% -0.87% 0.61% -0.71% -
  Horiz. % 97.54% 96.13% 95.60% 99.03% 99.89% 99.29% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.25 % 8.34 % 9.41 % 16.16 % 8.22 % 18.87 % 17.93 % -45.23%
  QoQ % -13.07% -11.37% -41.77% 96.59% -56.44% 5.24% -
  Horiz. % 40.44% 46.51% 52.48% 90.13% 45.84% 105.24% 100.00%
ROE 0.50 % 1.49 % 1.65 % 2.05 % 0.83 % 1.25 % 1.67 % -55.15%
  QoQ % -66.44% -9.70% -19.51% 146.99% -33.60% -25.15% -
  Horiz. % 29.94% 89.22% 98.80% 122.75% 49.70% 74.85% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.65 35.49 34.42 25.19 20.68 13.41 18.85 -19.31%
  QoQ % -61.54% 3.11% 36.64% 21.81% 54.21% -28.86% -
  Horiz. % 72.41% 188.28% 182.60% 133.63% 109.71% 71.14% 100.00%
EPS 0.99 2.96 3.24 4.07 1.70 2.53 3.38 -55.80%
  QoQ % -66.55% -8.64% -20.39% 139.41% -32.81% -25.15% -
  Horiz. % 29.29% 87.57% 95.86% 120.41% 50.30% 74.85% 100.00%
DPS 0.00 2.00 2.00 0.00 2.00 1.50 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% -40.00% -
  Horiz. % 0.00% 80.00% 80.00% 0.00% 80.00% 60.00% 100.00%
NAPS 1.9800 1.9800 1.9600 1.9900 2.0400 2.0200 2.0300 -1.64%
  QoQ % 0.00% 1.02% -1.51% -2.45% 0.99% -0.49% -
  Horiz. % 97.54% 97.54% 96.55% 98.03% 100.49% 99.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.62 27.23 26.25 19.90 16.48 10.62 15.04 -20.65%
  QoQ % -61.00% 3.73% 31.91% 20.75% 55.18% -29.39% -
  Horiz. % 70.61% 181.05% 174.53% 132.31% 109.57% 70.61% 100.00%
EPS 0.77 2.27 2.47 3.22 1.36 2.00 2.70 -56.57%
  QoQ % -66.08% -8.10% -23.29% 136.76% -32.00% -25.93% -
  Horiz. % 28.52% 84.07% 91.48% 119.26% 50.37% 74.07% 100.00%
DPS 0.00 1.53 1.53 0.00 1.59 1.19 1.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.61% -40.20% -
  Horiz. % 0.00% 76.88% 76.88% 0.00% 79.90% 59.80% 100.00%
NAPS 1.5410 1.5188 1.4951 1.5724 1.6260 1.6003 1.6198 -3.26%
  QoQ % 1.46% 1.59% -4.92% -3.30% 1.61% -1.20% -
  Horiz. % 95.14% 93.76% 92.30% 97.07% 100.38% 98.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.0800 2.0900 1.9500 1.8500 1.8300 1.8000 1.9900 -
P/RPS 15.24 5.89 5.67 7.34 8.85 13.43 10.56 27.62%
  QoQ % 158.74% 3.88% -22.75% -17.06% -34.10% 27.18% -
  Horiz. % 144.32% 55.78% 53.69% 69.51% 83.81% 127.18% 100.00%
P/EPS 210.10 70.61 60.19 45.45 107.65 71.15 58.88 132.97%
  QoQ % 197.55% 17.31% 32.43% -57.78% 51.30% 20.84% -
  Horiz. % 356.83% 119.92% 102.22% 77.19% 182.83% 120.84% 100.00%
EY 0.48 1.42 1.66 2.20 0.93 1.41 1.70 -56.86%
  QoQ % -66.20% -14.46% -24.55% 136.56% -34.04% -17.06% -
  Horiz. % 28.24% 83.53% 97.65% 129.41% 54.71% 82.94% 100.00%
DY 0.00 0.96 1.03 0.00 1.09 0.83 1.26 -
  QoQ % 0.00% -6.80% 0.00% 0.00% 31.33% -34.13% -
  Horiz. % 0.00% 76.19% 81.75% 0.00% 86.51% 65.87% 100.00%
P/NAPS 1.05 1.06 0.99 0.93 0.90 0.89 0.98 4.69%
  QoQ % -0.94% 7.07% 6.45% 3.33% 1.12% -9.18% -
  Horiz. % 107.14% 108.16% 101.02% 94.90% 91.84% 90.82% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 28/08/13 -
Price 1.9400 2.0400 2.0800 1.9500 1.7800 1.7300 1.9000 -
P/RPS 14.21 5.75 6.04 7.74 8.61 12.90 10.08 25.65%
  QoQ % 147.13% -4.80% -21.96% -10.10% -33.26% 27.98% -
  Horiz. % 140.97% 57.04% 59.92% 76.79% 85.42% 127.98% 100.00%
P/EPS 195.96 68.92 64.20 47.91 104.71 68.38 56.21 129.39%
  QoQ % 184.33% 7.35% 34.00% -54.25% 53.13% 21.65% -
  Horiz. % 348.62% 122.61% 114.21% 85.23% 186.28% 121.65% 100.00%
EY 0.51 1.45 1.56 2.09 0.96 1.46 1.78 -56.44%
  QoQ % -64.83% -7.05% -25.36% 117.71% -34.25% -17.98% -
  Horiz. % 28.65% 81.46% 87.64% 117.42% 53.93% 82.02% 100.00%
DY 0.00 0.98 0.96 0.00 1.12 0.87 1.32 -
  QoQ % 0.00% 2.08% 0.00% 0.00% 28.74% -34.09% -
  Horiz. % 0.00% 74.24% 72.73% 0.00% 84.85% 65.91% 100.00%
P/NAPS 0.98 1.03 1.06 0.98 0.87 0.86 0.94 2.81%
  QoQ % -4.85% -2.83% 8.16% 12.64% 1.16% -8.51% -
  Horiz. % 104.26% 109.57% 112.77% 104.26% 92.55% 91.49% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers