[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2014 [#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- 59.12%
YoY- 54.56%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized 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 390,505 517,572 488,306 421,120 303,086 288,572 320,490 14.03%
PBT 69,984 81,353 86,212 96,032 60,625 66,694 70,016 -0.03%
Tax -23,270 -25,224 -26,040 -27,984 -17,860 -18,858 -19,468 12.59%
NP 46,714 56,129 60,172 68,048 42,765 47,836 50,548 -5.10%
-
NP to SH 46,714 56,129 60,172 68,048 42,765 47,836 50,548 -5.10%
-
Tax Rate 33.25% 31.01% 30.20% 29.14% 29.46% 28.28% 27.81% -
Total Cost 343,791 461,442 428,134 353,072 260,321 240,736 269,942 17.44%
-
Net Worth 811,923 810,029 804,482 831,790 858,375 848,612 848,036 -2.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 10,909 16,418 - 10,519 22,405 20,887 -
Div Payout % - 19.44% 27.29% - 24.60% 46.84% 41.32% -
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 811,923 810,029 804,482 831,790 858,375 848,612 848,036 -2.85%
NOSH 410,062 409,105 410,450 417,985 420,772 420,105 417,752 -1.22%
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 11.96% 10.84% 12.32% 16.16% 14.11% 16.58% 15.77% -
ROE 5.75% 6.93% 7.48% 8.18% 4.98% 5.64% 5.96% -
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 95.23 126.51 118.97 100.75 72.03 68.69 76.72 15.45%
EPS 11.38 13.72 14.66 16.28 10.17 11.39 12.10 -3.99%
DPS 0.00 2.67 4.00 0.00 2.50 5.33 5.00 -
NAPS 1.98 1.98 1.96 1.99 2.04 2.02 2.03 -1.64%
Adjusted Per Share Value based on latest NOSH - 417,985
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 73.82 97.84 92.31 79.61 57.29 54.55 60.58 14.04%
EPS 8.83 10.61 11.37 12.86 8.08 9.04 9.56 -5.14%
DPS 0.00 2.06 3.10 0.00 1.99 4.24 3.95 -
NAPS 1.5348 1.5312 1.5208 1.5724 1.6226 1.6042 1.6031 -2.85%
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 2.08 2.09 1.95 1.85 1.83 1.80 1.99 -
P/RPS 2.18 1.65 1.64 1.84 2.54 2.62 2.59 -10.82%
P/EPS 18.26 15.23 13.30 11.36 18.01 15.81 16.45 7.18%
EY 5.48 6.56 7.52 8.80 5.55 6.33 6.08 -6.67%
DY 0.00 1.28 2.05 0.00 1.37 2.96 2.51 -
P/NAPS 1.05 1.06 0.99 0.93 0.90 0.89 0.98 4.69%
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 1.94 2.04 2.08 1.95 1.78 1.73 1.90 -
P/RPS 2.04 1.61 1.75 1.94 2.47 2.52 2.48 -12.17%
P/EPS 17.03 14.87 14.19 11.98 17.51 15.19 15.70 5.55%
EY 5.87 6.73 7.05 8.35 5.71 6.58 6.37 -5.28%
DY 0.00 1.31 1.92 0.00 1.40 3.08 2.63 -
P/NAPS 0.98 1.03 1.06 0.98 0.87 0.86 0.94 2.80%

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