Highlights

[YNHPROP] QoQ TTM 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 -     13.95%    YoY -     -6.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 444,379 475,372 387,531 328,218 303,623 279,339 302,484 29.14%
  QoQ % -6.52% 22.67% 18.07% 8.10% 8.69% -7.65% -
  Horiz. % 146.91% 157.16% 128.12% 108.51% 100.38% 92.35% 100.00%
PBT 69,261 71,173 68,277 68,905 60,180 64,695 63,899 5.50%
  QoQ % -2.69% 4.24% -0.91% 14.50% -6.98% 1.25% -
  Horiz. % 108.39% 111.38% 106.85% 107.83% 94.18% 101.25% 100.00%
Tax -23,088 -21,908 -20,420 -19,855 -17,135 -17,847 -15,947 27.89%
  QoQ % -5.39% -7.29% -2.85% -15.87% 3.99% -11.91% -
  Horiz. % 144.78% 137.38% 128.05% 124.51% 107.45% 111.91% 100.00%
NP 46,173 49,265 47,857 49,050 43,045 46,848 47,952 -2.48%
  QoQ % -6.28% 2.94% -2.43% 13.95% -8.12% -2.30% -
  Horiz. % 96.29% 102.74% 99.80% 102.29% 89.77% 97.70% 100.00%
NP to SH 46,173 49,265 47,857 49,050 43,045 46,848 47,952 -2.48%
  QoQ % -6.28% 2.94% -2.43% 13.95% -8.12% -2.30% -
  Horiz. % 96.29% 102.74% 99.80% 102.29% 89.77% 97.70% 100.00%
Tax Rate 33.33 % 30.78 % 29.91 % 28.82 % 28.47 % 27.59 % 24.96 % 21.20%
  QoQ % 8.28% 2.91% 3.78% 1.23% 3.19% 10.54% -
  Horiz. % 133.53% 123.32% 119.83% 115.46% 114.06% 110.54% 100.00%
Total Cost 398,206 426,107 339,674 279,168 260,578 232,491 254,532 34.66%
  QoQ % -6.55% 25.45% 21.67% 7.13% 12.08% -8.66% -
  Horiz. % 156.45% 167.41% 133.45% 109.68% 102.38% 91.34% 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 16,185 24,618 22,789 25,271 25,271 16,838 16,735 -2.20%
  QoQ % -34.25% 8.03% -9.82% 0.00% 50.08% 0.62% -
  Horiz. % 96.71% 147.10% 136.17% 151.00% 151.00% 100.62% 100.00%
Div Payout % 35.05 % 49.97 % 47.62 % 51.52 % 58.71 % 35.94 % 34.90 % 0.29%
  QoQ % -29.86% 4.93% -7.57% -12.25% 63.36% 2.98% -
  Horiz. % 100.43% 143.18% 136.45% 147.62% 168.22% 102.98% 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 10.39 % 10.36 % 12.35 % 14.94 % 14.18 % 16.77 % 15.85 % -24.48%
  QoQ % 0.29% -16.11% -17.34% 5.36% -15.44% 5.80% -
  Horiz. % 65.55% 65.36% 77.92% 94.26% 89.46% 105.80% 100.00%
ROE 5.66 % 6.13 % 6.05 % 5.90 % 5.00 % 5.53 % 5.60 % 0.71%
  QoQ % -7.67% 1.32% 2.54% 18.00% -9.58% -1.25% -
  Horiz. % 101.07% 109.46% 108.04% 105.36% 89.29% 98.75% 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 107.93 117.15 96.04 78.52 72.01 66.65 71.66 31.30%
  QoQ % -7.87% 21.98% 22.31% 9.04% 8.04% -6.99% -
  Horiz. % 150.61% 163.48% 134.02% 109.57% 100.49% 93.01% 100.00%
EPS 11.21 12.14 11.86 11.73 10.21 11.18 11.36 -0.88%
  QoQ % -7.66% 2.36% 1.11% 14.89% -8.68% -1.58% -
  Horiz. % 98.68% 106.87% 104.40% 103.26% 89.88% 98.42% 100.00%
DPS 4.00 6.07 5.65 6.00 6.00 4.00 3.96 0.67%
  QoQ % -34.10% 7.43% -5.83% 0.00% 50.00% 1.01% -
  Horiz. % 101.01% 153.28% 142.68% 151.52% 151.52% 101.01% 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 84.00 89.86 73.26 62.05 57.40 52.81 57.18 29.14%
  QoQ % -6.52% 22.66% 18.07% 8.10% 8.69% -7.64% -
  Horiz. % 146.90% 157.15% 128.12% 108.52% 100.38% 92.36% 100.00%
EPS 8.73 9.31 9.05 9.27 8.14 8.86 9.06 -2.44%
  QoQ % -6.23% 2.87% -2.37% 13.88% -8.13% -2.21% -
  Horiz. % 96.36% 102.76% 99.89% 102.32% 89.85% 97.79% 100.00%
DPS 3.06 4.65 4.31 4.78 4.78 3.18 3.16 -2.12%
  QoQ % -34.19% 7.89% -9.83% 0.00% 50.31% 0.63% -
  Horiz. % 96.84% 147.15% 136.39% 151.27% 151.27% 100.63% 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 1.93 1.78 2.03 2.36 2.54 2.70 2.78 -21.54%
  QoQ % 8.43% -12.32% -13.98% -7.09% -5.93% -2.88% -
  Horiz. % 69.42% 64.03% 73.02% 84.89% 91.37% 97.12% 100.00%
P/EPS 18.55 17.21 16.44 15.76 17.93 16.10 17.52 3.87%
  QoQ % 7.79% 4.68% 4.31% -12.10% 11.37% -8.11% -
  Horiz. % 105.88% 98.23% 93.84% 89.95% 102.34% 91.89% 100.00%
EY 5.39 5.81 6.08 6.34 5.58 6.21 5.71 -3.76%
  QoQ % -7.23% -4.44% -4.10% 13.62% -10.14% 8.76% -
  Horiz. % 94.40% 101.75% 106.48% 111.03% 97.72% 108.76% 100.00%
DY 1.92 2.90 2.90 3.24 3.28 2.22 1.99 -2.35%
  QoQ % -33.79% 0.00% -10.49% -1.22% 47.75% 11.56% -
  Horiz. % 96.48% 145.73% 145.73% 162.81% 164.82% 111.56% 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 1.80 1.74 2.17 2.48 2.47 2.60 2.65 -22.67%
  QoQ % 3.45% -19.82% -12.50% 0.40% -5.00% -1.89% -
  Horiz. % 67.92% 65.66% 81.89% 93.58% 93.21% 98.11% 100.00%
P/EPS 17.30 16.80 17.54 16.62 17.44 15.48 16.72 2.29%
  QoQ % 2.98% -4.22% 5.54% -4.70% 12.66% -7.42% -
  Horiz. % 103.47% 100.48% 104.90% 99.40% 104.31% 92.58% 100.00%
EY 5.78 5.95 5.70 6.02 5.74 6.46 5.98 -2.24%
  QoQ % -2.86% 4.39% -5.32% 4.88% -11.15% 8.03% -
  Horiz. % 96.66% 99.50% 95.32% 100.67% 95.99% 108.03% 100.00%
DY 2.06 2.97 2.72 3.08 3.37 2.31 2.09 -0.96%
  QoQ % -30.64% 9.19% -11.69% -8.61% 45.89% 10.53% -
  Horiz. % 98.56% 142.11% 130.14% 147.37% 161.24% 110.53% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers