Highlights

[YNHPROP] QoQ TTM 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 -     5.24%    YoY -     34.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 303,623 279,339 302,484 309,169 281,526 287,074 262,005 10.30%
  QoQ % 8.69% -7.65% -2.16% 9.82% -1.93% 9.57% -
  Horiz. % 115.88% 106.62% 115.45% 118.00% 107.45% 109.57% 100.00%
PBT 60,180 64,695 63,899 66,444 63,429 56,756 63,411 -3.42%
  QoQ % -6.98% 1.25% -3.83% 4.75% 11.76% -10.50% -
  Horiz. % 94.90% 102.02% 100.77% 104.78% 100.03% 89.50% 100.00%
Tax -17,135 -17,847 -15,947 -14,257 -13,839 -12,306 -20,572 -11.44%
  QoQ % 3.99% -11.91% -11.85% -3.02% -12.46% 40.18% -
  Horiz. % 83.29% 86.75% 77.52% 69.30% 67.27% 59.82% 100.00%
NP 43,045 46,848 47,952 52,187 49,590 44,450 42,839 0.32%
  QoQ % -8.12% -2.30% -8.12% 5.24% 11.56% 3.76% -
  Horiz. % 100.48% 109.36% 111.94% 121.82% 115.76% 103.76% 100.00%
NP to SH 43,045 46,848 47,952 52,187 49,590 44,450 42,839 0.32%
  QoQ % -8.12% -2.30% -8.12% 5.24% 11.56% 3.76% -
  Horiz. % 100.48% 109.36% 111.94% 121.82% 115.76% 103.76% 100.00%
Tax Rate 28.47 % 27.59 % 24.96 % 21.46 % 21.82 % 21.68 % 32.44 % -8.31%
  QoQ % 3.19% 10.54% 16.31% -1.65% 0.65% -33.17% -
  Horiz. % 87.76% 85.05% 76.94% 66.15% 67.26% 66.83% 100.00%
Total Cost 260,578 232,491 254,532 256,982 231,936 242,624 219,166 12.19%
  QoQ % 12.08% -8.66% -0.95% 10.80% -4.41% 10.70% -
  Horiz. % 118.90% 106.08% 116.14% 117.25% 105.83% 110.70% 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 25,271 16,838 16,735 14,406 14,406 14,406 14,354 45.65%
  QoQ % 50.08% 0.62% 16.17% 0.00% 0.00% 0.36% -
  Horiz. % 176.06% 117.31% 116.59% 100.36% 100.36% 100.36% 100.00%
Div Payout % 58.71 % 35.94 % 34.90 % 27.61 % 29.05 % 32.41 % 33.51 % 45.18%
  QoQ % 63.36% 2.98% 26.40% -4.96% -10.37% -3.28% -
  Horiz. % 175.20% 107.25% 104.15% 82.39% 86.69% 96.72% 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 14.18 % 16.77 % 15.85 % 16.88 % 17.61 % 15.48 % 16.35 % -9.03%
  QoQ % -15.44% 5.80% -6.10% -4.15% 13.76% -5.32% -
  Horiz. % 86.73% 102.57% 96.94% 103.24% 107.71% 94.68% 100.00%
ROE 5.00 % 5.53 % 5.60 % 6.24 % 5.95 % 5.42 % 5.29 % -3.68%
  QoQ % -9.58% -1.25% -10.26% 4.87% 9.78% 2.46% -
  Horiz. % 94.52% 104.54% 105.86% 117.96% 112.48% 102.46% 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 72.01 66.65 71.66 74.72 68.26 69.64 63.72 8.47%
  QoQ % 8.04% -6.99% -4.10% 9.46% -1.98% 9.29% -
  Horiz. % 113.01% 104.60% 112.46% 117.26% 107.12% 109.29% 100.00%
EPS 10.21 11.18 11.36 12.61 12.02 10.78 10.42 -1.34%
  QoQ % -8.68% -1.58% -9.91% 4.91% 11.50% 3.45% -
  Horiz. % 97.98% 107.29% 109.02% 121.02% 115.36% 103.45% 100.00%
DPS 6.00 4.00 3.96 3.50 3.50 3.50 3.50 43.10%
  QoQ % 50.00% 1.01% 13.14% 0.00% 0.00% 0.00% -
  Horiz. % 171.43% 114.29% 113.14% 100.00% 100.00% 100.00% 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 57.40 52.81 57.18 58.44 53.22 54.27 49.53 10.30%
  QoQ % 8.69% -7.64% -2.16% 9.81% -1.93% 9.57% -
  Horiz. % 115.89% 106.62% 115.45% 117.99% 107.45% 109.57% 100.00%
EPS 8.14 8.86 9.06 9.87 9.37 8.40 8.10 0.33%
  QoQ % -8.13% -2.21% -8.21% 5.34% 11.55% 3.70% -
  Horiz. % 100.49% 109.38% 111.85% 121.85% 115.68% 103.70% 100.00%
DPS 4.78 3.18 3.16 2.72 2.72 2.72 2.71 45.83%
  QoQ % 50.31% 0.63% 16.18% 0.00% 0.00% 0.37% -
  Horiz. % 176.38% 117.34% 116.61% 100.37% 100.37% 100.37% 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 2.54 2.70 2.78 2.54 2.77 2.67 3.04 -11.26%
  QoQ % -5.93% -2.88% 9.45% -8.30% 3.75% -12.17% -
  Horiz. % 83.55% 88.82% 91.45% 83.55% 91.12% 87.83% 100.00%
P/EPS 17.93 16.10 17.52 15.07 15.72 17.25 18.62 -2.48%
  QoQ % 11.37% -8.11% 16.26% -4.13% -8.87% -7.36% -
  Horiz. % 96.29% 86.47% 94.09% 80.93% 84.43% 92.64% 100.00%
EY 5.58 6.21 5.71 6.64 6.36 5.80 5.37 2.58%
  QoQ % -10.14% 8.76% -14.01% 4.40% 9.66% 8.01% -
  Horiz. % 103.91% 115.64% 106.33% 123.65% 118.44% 108.01% 100.00%
DY 3.28 2.22 1.99 1.84 1.85 1.88 1.80 49.03%
  QoQ % 47.75% 11.56% 8.15% -0.54% -1.60% 4.44% -
  Horiz. % 182.22% 123.33% 110.56% 102.22% 102.78% 104.44% 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 2.47 2.60 2.65 2.86 2.77 2.69 3.01 -12.32%
  QoQ % -5.00% -1.89% -7.34% 3.25% 2.97% -10.63% -
  Horiz. % 82.06% 86.38% 88.04% 95.02% 92.03% 89.37% 100.00%
P/EPS 17.44 15.48 16.72 16.97 15.72 17.34 18.43 -3.60%
  QoQ % 12.66% -7.42% -1.47% 7.95% -9.34% -5.91% -
  Horiz. % 94.63% 83.99% 90.72% 92.08% 85.30% 94.09% 100.00%
EY 5.74 6.46 5.98 5.89 6.36 5.77 5.43 3.76%
  QoQ % -11.15% 8.03% 1.53% -7.39% 10.23% 6.26% -
  Horiz. % 105.71% 118.97% 110.13% 108.47% 117.13% 106.26% 100.00%
DY 3.37 2.31 2.09 1.64 1.85 1.87 1.82 50.62%
  QoQ % 45.89% 10.53% 27.44% -11.35% -1.07% 2.75% -
  Horiz. % 185.16% 126.92% 114.84% 90.11% 101.65% 102.75% 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.
 


 

185  231  513  1365 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.515-0.01 
 KNM 0.435-0.005 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7K 0.42+0.045 
Partners & Brokers