[YNHPROP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.81%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 421,120 303,086 288,572 320,490 322,740 269,244 291,488 27.82%
PBT 96,032 60,625 66,694 70,016 61,132 63,876 65,006 29.74%
Tax -27,984 -17,860 -18,858 -19,468 -17,104 -15,447 -13,514 62.53%
NP 68,048 42,765 47,836 50,548 44,028 48,429 51,492 20.44%
-
NP to SH 68,048 42,765 47,836 50,548 44,028 48,429 51,492 20.44%
-
Tax Rate 29.14% 29.46% 28.28% 27.81% 27.98% 24.18% 20.79% -
Total Cost 353,072 260,321 240,736 269,942 278,712 220,815 239,996 29.38%
-
Net Worth 831,790 858,375 848,612 848,036 835,869 827,185 818,443 1.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 10,519 22,405 20,887 - 14,403 19,192 -
Div Payout % - 24.60% 46.84% 41.32% - 29.74% 37.27% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 831,790 858,375 848,612 848,036 835,869 827,185 818,443 1.08%
NOSH 417,985 420,772 420,105 417,752 413,796 411,535 411,277 1.08%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.16% 14.11% 16.58% 15.77% 13.64% 17.99% 17.67% -
ROE 8.18% 4.98% 5.64% 5.96% 5.27% 5.85% 6.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 100.75 72.03 68.69 76.72 77.99 65.42 70.87 26.45%
EPS 16.28 10.17 11.39 12.10 10.64 11.78 12.52 19.15%
DPS 0.00 2.50 5.33 5.00 0.00 3.50 4.67 -
NAPS 1.99 2.04 2.02 2.03 2.02 2.01 1.99 0.00%
Adjusted Per Share Value based on latest NOSH - 422,100
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 79.61 57.29 54.55 60.58 61.01 50.90 55.10 27.83%
EPS 12.86 8.08 9.04 9.56 8.32 9.15 9.73 20.45%
DPS 0.00 1.99 4.24 3.95 0.00 2.72 3.63 -
NAPS 1.5724 1.6226 1.6042 1.6031 1.5801 1.5637 1.5472 1.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.85 1.83 1.80 1.99 1.90 1.89 1.86 -
P/RPS 1.84 2.54 2.62 2.59 2.44 2.89 2.62 -21.00%
P/EPS 11.36 18.01 15.81 16.45 17.86 16.06 14.86 -16.40%
EY 8.80 5.55 6.33 6.08 5.60 6.23 6.73 19.59%
DY 0.00 1.37 2.96 2.51 0.00 1.85 2.51 -
P/NAPS 0.93 0.90 0.89 0.98 0.94 0.94 0.93 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 -
Price 1.95 1.78 1.73 1.90 2.14 1.89 1.87 -
P/RPS 1.94 2.47 2.52 2.48 2.74 2.89 2.64 -18.58%
P/EPS 11.98 17.51 15.19 15.70 20.11 16.06 14.94 -13.69%
EY 8.35 5.71 6.58 6.37 4.97 6.23 6.70 15.82%
DY 0.00 1.40 3.08 2.63 0.00 1.85 2.50 -
P/NAPS 0.98 0.87 0.86 0.94 1.06 0.94 0.94 2.81%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment