[YNHPROP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.27%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 303,086 216,429 160,245 80,685 269,244 218,616 139,287 67.68%
PBT 60,625 50,021 35,008 15,283 63,876 48,755 34,538 45.36%
Tax -17,860 -14,144 -9,734 -4,276 -15,447 -10,136 -7,626 76.08%
NP 42,765 35,877 25,274 11,007 48,429 38,619 26,912 36.05%
-
NP to SH 42,765 35,877 25,274 11,007 48,429 38,619 26,912 36.05%
-
Tax Rate 29.46% 28.28% 27.81% 27.98% 24.18% 20.79% 22.08% -
Total Cost 260,321 180,552 134,971 69,678 220,815 179,997 112,375 74.80%
-
Net Worth 858,375 848,612 848,036 835,869 827,185 818,443 809,414 3.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,519 16,804 10,443 - 14,403 14,394 8,217 17.84%
Div Payout % 24.60% 46.84% 41.32% - 29.74% 37.27% 30.53% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 858,375 848,612 848,036 835,869 827,185 818,443 809,414 3.98%
NOSH 420,772 420,105 417,752 413,796 411,535 411,277 410,870 1.59%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.11% 16.58% 15.77% 13.64% 17.99% 17.67% 19.32% -
ROE 4.98% 4.23% 2.98% 1.32% 5.85% 4.72% 3.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 72.03 51.52 38.36 19.50 65.42 53.16 33.90 65.04%
EPS 10.17 8.54 6.05 2.66 11.78 9.39 6.55 33.97%
DPS 2.50 4.00 2.50 0.00 3.50 3.50 2.00 15.99%
NAPS 2.04 2.02 2.03 2.02 2.01 1.99 1.97 2.34%
Adjusted Per Share Value based on latest NOSH - 413,796
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.04 57.87 42.85 21.57 71.99 58.46 37.24 67.69%
EPS 11.44 9.59 6.76 2.94 12.95 10.33 7.20 36.04%
DPS 2.81 4.49 2.79 0.00 3.85 3.85 2.20 17.66%
NAPS 2.2952 2.2691 2.2676 2.2351 2.2118 2.1885 2.1643 3.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.83 1.80 1.99 1.90 1.89 1.86 1.94 -
P/RPS 2.54 3.49 5.19 9.74 2.89 3.50 5.72 -41.70%
P/EPS 18.01 21.08 32.89 71.43 16.06 19.81 29.62 -28.16%
EY 5.55 4.74 3.04 1.40 6.23 5.05 3.38 39.05%
DY 1.37 2.22 1.26 0.00 1.85 1.88 1.03 20.88%
P/NAPS 0.90 0.89 0.98 0.94 0.94 0.93 0.98 -5.50%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 -
Price 1.78 1.73 1.90 2.14 1.89 1.87 1.92 -
P/RPS 2.47 3.36 4.95 10.98 2.89 3.52 5.66 -42.37%
P/EPS 17.51 20.26 31.40 80.45 16.06 19.91 29.31 -29.00%
EY 5.71 4.94 3.18 1.24 6.23 5.02 3.41 40.87%
DY 1.40 2.31 1.32 0.00 1.85 1.87 1.04 21.85%
P/NAPS 0.87 0.86 0.94 1.06 0.94 0.94 0.97 -6.97%

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