[YNHPROP] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -16.77%
YoY- 9.23%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 346,546 294,180 412,916 390,505 517,572 488,306 421,120 -12.17%
PBT 24,441 28,598 38,516 69,984 81,353 86,212 96,032 -59.80%
Tax -12,285 -13,370 -17,804 -23,270 -25,224 -26,040 -27,984 -42.20%
NP 12,156 15,228 20,712 46,714 56,129 60,172 68,048 -68.24%
-
NP to SH 12,156 15,228 20,712 46,714 56,129 60,172 68,048 -68.24%
-
Tax Rate 50.26% 46.75% 46.22% 33.25% 31.01% 30.20% 29.14% -
Total Cost 334,390 278,952 392,204 343,791 461,442 428,134 353,072 -3.55%
-
Net Worth 797,737 793,973 821,904 811,923 810,029 804,482 831,790 -2.74%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 10,909 16,418 - -
Div Payout % - - - - 19.44% 27.29% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 797,737 793,973 821,904 811,923 810,029 804,482 831,790 -2.74%
NOSH 407,008 407,165 410,952 410,062 409,105 410,450 417,985 -1.75%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.51% 5.18% 5.02% 11.96% 10.84% 12.32% 16.16% -
ROE 1.52% 1.92% 2.52% 5.75% 6.93% 7.48% 8.18% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 85.14 72.25 100.48 95.23 126.51 118.97 100.75 -10.60%
EPS 2.99 3.74 5.04 11.38 13.72 14.66 16.28 -67.65%
DPS 0.00 0.00 0.00 0.00 2.67 4.00 0.00 -
NAPS 1.96 1.95 2.00 1.98 1.98 1.96 1.99 -1.00%
Adjusted Per Share Value based on latest NOSH - 411,717
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 92.66 78.66 110.41 104.42 138.40 130.57 112.61 -12.17%
EPS 3.25 4.07 5.54 12.49 15.01 16.09 18.20 -68.25%
DPS 0.00 0.00 0.00 0.00 2.92 4.39 0.00 -
NAPS 2.1331 2.123 2.1977 2.171 2.166 2.1511 2.2242 -2.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.84 1.90 1.90 2.08 2.09 1.95 1.85 -
P/RPS 2.16 2.63 1.89 2.18 1.65 1.64 1.84 11.27%
P/EPS 61.61 50.80 37.70 18.26 15.23 13.30 11.36 208.36%
EY 1.62 1.97 2.65 5.48 6.56 7.52 8.80 -67.60%
DY 0.00 0.00 0.00 0.00 1.28 2.05 0.00 -
P/NAPS 0.94 0.97 0.95 1.05 1.06 0.99 0.93 0.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 -
Price 1.90 1.69 1.92 1.94 2.04 2.08 1.95 -
P/RPS 2.23 2.34 1.91 2.04 1.61 1.75 1.94 9.72%
P/EPS 63.62 45.19 38.10 17.03 14.87 14.19 11.98 204.07%
EY 1.57 2.21 2.63 5.87 6.73 7.05 8.35 -67.14%
DY 0.00 0.00 0.00 0.00 1.31 1.92 0.00 -
P/NAPS 0.97 0.87 0.96 0.98 1.03 1.06 0.98 -0.68%

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