[YNHPROP] QoQ TTM 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- -2.3%
YoY- 5.39%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 387,531 328,218 303,623 279,339 302,484 309,169 281,526 23.81%
PBT 68,277 68,905 60,180 64,695 63,899 66,444 63,429 5.04%
Tax -20,420 -19,855 -17,135 -17,847 -15,947 -14,257 -13,839 29.70%
NP 47,857 49,050 43,045 46,848 47,952 52,187 49,590 -2.34%
-
NP to SH 47,857 49,050 43,045 46,848 47,952 52,187 49,590 -2.34%
-
Tax Rate 29.91% 28.82% 28.47% 27.59% 24.96% 21.46% 21.82% -
Total Cost 339,674 279,168 260,578 232,491 254,532 256,982 231,936 29.05%
-
Net Worth 790,896 831,790 860,159 846,563 856,864 835,869 833,136 -3.41%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,789 25,271 25,271 16,838 16,735 14,406 14,406 35.87%
Div Payout % 47.62% 51.52% 58.71% 35.94% 34.90% 27.61% 29.05% -
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 790,896 831,790 860,159 846,563 856,864 835,869 833,136 -3.41%
NOSH 403,518 417,985 421,647 419,090 422,100 413,796 412,443 -1.45%
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 12.35% 14.94% 14.18% 16.77% 15.85% 16.88% 17.61% -
ROE 6.05% 5.90% 5.00% 5.53% 5.60% 6.24% 5.95% -
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 96.04 78.52 72.01 66.65 71.66 74.72 68.26 25.64%
EPS 11.86 11.73 10.21 11.18 11.36 12.61 12.02 -0.89%
DPS 5.65 6.00 6.00 4.00 3.96 3.50 3.50 37.73%
NAPS 1.96 1.99 2.04 2.02 2.03 2.02 2.02 -1.99%
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 103.62 87.76 81.19 74.69 80.88 82.67 75.28 23.81%
EPS 12.80 13.12 11.51 12.53 12.82 13.95 13.26 -2.33%
DPS 6.09 6.76 6.76 4.50 4.48 3.85 3.85 35.87%
NAPS 2.1148 2.2242 2.30 2.2637 2.2912 2.2351 2.2278 -3.41%
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 2.03 2.36 2.54 2.70 2.78 2.54 2.77 -18.76%
P/EPS 16.44 15.76 17.93 16.10 17.52 15.07 15.72 3.03%
EY 6.08 6.34 5.58 6.21 5.71 6.64 6.36 -2.96%
DY 2.90 3.24 3.28 2.22 1.99 1.84 1.85 35.05%
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 2.17 2.48 2.47 2.60 2.65 2.86 2.77 -15.05%
P/EPS 17.54 16.62 17.44 15.48 16.72 16.97 15.72 7.59%
EY 5.70 6.02 5.74 6.46 5.98 5.89 6.36 -7.06%
DY 2.72 3.08 3.37 2.31 2.09 1.64 1.85 29.39%
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