[YNHPROP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 41.95%
YoY- -7.1%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 244,153 105,280 303,086 216,429 160,245 80,685 269,244 -6.33%
PBT 43,106 24,008 60,625 50,021 35,008 15,283 63,876 -23.11%
Tax -13,020 -6,996 -17,860 -14,144 -9,734 -4,276 -15,447 -10.79%
NP 30,086 17,012 42,765 35,877 25,274 11,007 48,429 -27.25%
-
NP to SH 30,086 17,012 42,765 35,877 25,274 11,007 48,429 -27.25%
-
Tax Rate 30.20% 29.14% 29.46% 28.28% 27.81% 27.98% 24.18% -
Total Cost 214,067 88,268 260,321 180,552 134,971 69,678 220,815 -2.05%
-
Net Worth 804,482 831,790 858,375 848,612 848,036 835,869 827,185 -1.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,209 - 10,519 16,804 10,443 - 14,403 -31.32%
Div Payout % 27.29% - 24.60% 46.84% 41.32% - 29.74% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 804,482 831,790 858,375 848,612 848,036 835,869 827,185 -1.84%
NOSH 410,450 417,985 420,772 420,105 417,752 413,796 411,535 -0.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.32% 16.16% 14.11% 16.58% 15.77% 13.64% 17.99% -
ROE 3.74% 2.05% 4.98% 4.23% 2.98% 1.32% 5.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.48 25.19 72.03 51.52 38.36 19.50 65.42 -6.16%
EPS 7.33 4.07 10.17 8.54 6.05 2.66 11.78 -27.17%
DPS 2.00 0.00 2.50 4.00 2.50 0.00 3.50 -31.20%
NAPS 1.96 1.99 2.04 2.02 2.03 2.02 2.01 -1.66%
Adjusted Per Share Value based on latest NOSH - 419,090
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.29 28.15 81.04 57.87 42.85 21.57 71.99 -6.32%
EPS 8.04 4.55 11.44 9.59 6.76 2.94 12.95 -27.28%
DPS 2.20 0.00 2.81 4.49 2.79 0.00 3.85 -31.20%
NAPS 2.1511 2.2242 2.2952 2.2691 2.2676 2.2351 2.2118 -1.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.95 1.85 1.83 1.80 1.99 1.90 1.89 -
P/RPS 3.28 7.34 2.54 3.49 5.19 9.74 2.89 8.83%
P/EPS 26.60 45.45 18.01 21.08 32.89 71.43 16.06 40.11%
EY 3.76 2.20 5.55 4.74 3.04 1.40 6.23 -28.64%
DY 1.03 0.00 1.37 2.22 1.26 0.00 1.85 -32.39%
P/NAPS 0.99 0.93 0.90 0.89 0.98 0.94 0.94 3.52%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 -
Price 2.08 1.95 1.78 1.73 1.90 2.14 1.89 -
P/RPS 3.50 7.74 2.47 3.36 4.95 10.98 2.89 13.65%
P/EPS 28.38 47.91 17.51 20.26 31.40 80.45 16.06 46.31%
EY 3.52 2.09 5.71 4.94 3.18 1.24 6.23 -31.72%
DY 0.96 0.00 1.40 2.31 1.32 0.00 1.85 -35.50%
P/NAPS 1.06 0.98 0.87 0.86 0.94 1.06 0.94 8.36%

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