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 - 528,999
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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers