[YNHPROP] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.4%
YoY- -34.66%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 144,025 138,873 105,280 87,194 56,184 79,560 80,685 47.09%
PBT 17,909 19,097 24,008 10,159 15,013 19,725 15,283 11.13%
Tax -5,898 -6,023 -6,996 -2,991 -4,410 -5,458 -4,276 23.88%
NP 12,011 13,074 17,012 7,168 10,603 14,267 11,007 5.98%
-
NP to SH 12,011 13,074 17,012 7,168 10,603 14,267 11,007 5.98%
-
Tax Rate 32.93% 31.54% 29.14% 29.44% 29.37% 27.67% 27.98% -
Total Cost 132,014 125,799 88,268 80,026 45,581 65,293 69,678 53.05%
-
Net Worth 803,438 790,896 831,790 860,159 846,563 856,864 835,869 -2.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,115 8,070 - 8,432 6,286 10,552 - -
Div Payout % 67.57% 61.73% - 117.65% 59.29% 73.96% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 803,438 790,896 831,790 860,159 846,563 856,864 835,869 -2.60%
NOSH 405,777 403,518 417,985 421,647 419,090 422,100 413,796 -1.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.34% 9.41% 16.16% 8.22% 18.87% 17.93% 13.64% -
ROE 1.49% 1.65% 2.05% 0.83% 1.25% 1.67% 1.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.49 34.42 25.19 20.68 13.41 18.85 19.50 49.01%
EPS 2.96 3.24 4.07 1.70 2.53 3.38 2.66 7.37%
DPS 2.00 2.00 0.00 2.00 1.50 2.50 0.00 -
NAPS 1.98 1.96 1.99 2.04 2.02 2.03 2.02 -1.32%
Adjusted Per Share Value based on latest NOSH - 421,647
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.23 26.25 19.90 16.48 10.62 15.04 15.25 47.12%
EPS 2.27 2.47 3.22 1.36 2.00 2.70 2.08 5.99%
DPS 1.53 1.53 0.00 1.59 1.19 1.99 0.00 -
NAPS 1.5188 1.4951 1.5724 1.626 1.6003 1.6198 1.5801 -2.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.09 1.95 1.85 1.83 1.80 1.99 1.90 -
P/RPS 5.89 5.67 7.34 8.85 13.43 10.56 9.74 -28.46%
P/EPS 70.61 60.19 45.45 107.65 71.15 58.88 71.43 -0.76%
EY 1.42 1.66 2.20 0.93 1.41 1.70 1.40 0.94%
DY 0.96 1.03 0.00 1.09 0.83 1.26 0.00 -
P/NAPS 1.06 0.99 0.93 0.90 0.89 0.98 0.94 8.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 28/08/13 28/05/13 -
Price 2.04 2.08 1.95 1.78 1.73 1.90 2.14 -
P/RPS 5.75 6.04 7.74 8.61 12.90 10.08 10.98 -35.00%
P/EPS 68.92 64.20 47.91 104.71 68.38 56.21 80.45 -9.79%
EY 1.45 1.56 2.09 0.96 1.46 1.78 1.24 10.98%
DY 0.98 0.96 0.00 1.12 0.87 1.32 0.00 -
P/NAPS 1.03 1.06 0.98 0.87 0.86 0.94 1.06 -1.89%

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