[YNHPROP] QoQ TTM 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- -8.12%
YoY- -13.2%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 475,372 387,531 328,218 303,623 279,339 302,484 309,169 33.18%
PBT 71,173 68,277 68,905 60,180 64,695 63,899 66,444 4.68%
Tax -21,908 -20,420 -19,855 -17,135 -17,847 -15,947 -14,257 33.12%
NP 49,265 47,857 49,050 43,045 46,848 47,952 52,187 -3.76%
-
NP to SH 49,265 47,857 49,050 43,045 46,848 47,952 52,187 -3.76%
-
Tax Rate 30.78% 29.91% 28.82% 28.47% 27.59% 24.96% 21.46% -
Total Cost 426,107 339,674 279,168 260,578 232,491 254,532 256,982 40.04%
-
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 24,618 22,789 25,271 25,271 16,838 16,735 14,406 42.88%
Div Payout % 49.97% 47.62% 51.52% 58.71% 35.94% 34.90% 27.61% -
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 10.36% 12.35% 14.94% 14.18% 16.77% 15.85% 16.88% -
ROE 6.13% 6.05% 5.90% 5.00% 5.53% 5.60% 6.24% -
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 117.15 96.04 78.52 72.01 66.65 71.66 74.72 34.92%
EPS 12.14 11.86 11.73 10.21 11.18 11.36 12.61 -2.49%
DPS 6.07 5.65 6.00 6.00 4.00 3.96 3.50 44.30%
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 127.11 103.62 87.76 81.19 74.69 80.88 82.67 33.18%
EPS 13.17 12.80 13.12 11.51 12.53 12.82 13.95 -3.75%
DPS 6.58 6.09 6.76 6.76 4.50 4.48 3.85 42.90%
NAPS 2.1483 2.1148 2.2242 2.30 2.2637 2.2912 2.2351 -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 1.78 2.03 2.36 2.54 2.70 2.78 2.54 -21.08%
P/EPS 17.21 16.44 15.76 17.93 16.10 17.52 15.07 9.24%
EY 5.81 6.08 6.34 5.58 6.21 5.71 6.64 -8.50%
DY 2.90 2.90 3.24 3.28 2.22 1.99 1.84 35.39%
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 1.74 2.17 2.48 2.47 2.60 2.65 2.86 -28.17%
P/EPS 16.80 17.54 16.62 17.44 15.48 16.72 16.97 -0.66%
EY 5.95 5.70 6.02 5.74 6.46 5.98 5.89 0.67%
DY 2.97 2.72 3.08 3.37 2.31 2.09 1.64 48.51%
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