[YNHPROP] QoQ TTM Result on 31-Mar-2014 [#1]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

22-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 13.95%

YoY- -6.01%

Quarter Report

YNH Property Bhd_Q1 2014.pdf

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	444,379	475,372	387,531	328,218	303,623	279,339	302,484	29.14%
YoY %	-6.52%	22.67%	18.07%	8.10%	8.69%	-7.65%	-	-
Horiz. %	146.91%	157.16%	128.12%	108.51%	100.38%	92.35%	100.00%	-
PBT	69,261	71,173	68,277	68,905	60,180	64,695	63,899	5.50%
YoY %	-2.69%	4.24%	-0.91%	14.50%	-6.98%	1.25%	-	-
Horiz. %	108.39%	111.38%	106.85%	107.83%	94.18%	101.25%	100.00%	-
Tax	-23,088	-21,908	-20,420	-19,855	-17,135	-17,847	-15,947	27.89%
YoY %	-5.39%	-7.29%	-2.85%	-15.87%	3.99%	-11.91%	-	-
Horiz. %	144.78%	137.38%	128.05%	124.51%	107.45%	111.91%	100.00%	-
NP	46,173	49,265	47,857	49,050	43,045	46,848	47,952	-2.48%
YoY %	-6.28%	2.94%	-2.43%	13.95%	-8.12%	-2.30%	-	-
Horiz. %	96.29%	102.74%	99.80%	102.29%	89.77%	97.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,173	49,265	47,857	49,050	43,045	46,848	47,952	-2.48%
YoY %	-6.28%	2.94%	-2.43%	13.95%	-8.12%	-2.30%	-	-
Horiz. %	96.29%	102.74%	99.80%	102.29%	89.77%	97.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.33%	30.78%	29.91%	28.82%	28.47%	27.59%	24.96%	-
YoY %	8.28%	2.91%	3.78%	1.23%	3.19%	10.54%	-	-
Horiz. %	133.53%	123.32%	119.83%	115.46%	114.06%	110.54%	100.00%	-
Total Cost	398,206	426,107	339,674	279,168	260,578	232,491	254,532	34.65%
YoY %	-6.55%	25.45%	21.67%	7.13%	12.08%	-8.66%	-	-
Horiz. %	156.45%	167.41%	133.45%	109.68%	102.38%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	815,199	803,438	790,896	831,790	860,159	846,563	856,864	-3.25%
YoY %	1.46%	1.59%	-4.92%	-3.30%	1.61%	-1.20%	-	-
Horiz. %	95.14%	93.76%	92.30%	97.07%	100.38%	98.80%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	16,185	24,618	22,789	25,271	25,271	16,838	16,735	-2.19%
YoY %	-34.26%	8.03%	-9.82%	0.00%	50.08%	0.62%	-	-
Horiz. %	96.71%	147.10%	136.18%	151.01%	151.01%	100.62%	100.00%	-
Div Payout %	35.05%	49.97%	47.62%	51.52%	58.71%	35.94%	34.90%	-
YoY %	-29.86%	4.93%	-7.57%	-12.25%	63.36%	2.98%	-	-
Horiz. %	100.43%	143.18%	136.45%	147.62%	168.22%	102.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	815,199	803,438	790,896	831,790	860,159	846,563	856,864	-3.25%
YoY %	1.46%	1.59%	-4.92%	-3.30%	1.61%	-1.20%	-	-
Horiz. %	95.14%	93.76%	92.30%	97.07%	100.38%	98.80%	100.00%	-
NOSH	411,717	405,777	403,518	417,985	421,647	419,090	422,100	-1.64%
YoY %	1.46%	0.56%	-3.46%	-0.87%	0.61%	-0.71%	-	-
Horiz. %	97.54%	96.13%	95.60%	99.03%	99.89%	99.29%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	10.39%	10.36%	12.35%	14.94%	14.18%	16.77%	15.85%	-
YoY %	0.29%	-16.11%	-17.34%	5.36%	-15.44%	5.80%	-	-
Horiz. %	65.55%	65.36%	77.92%	94.26%	89.46%	105.80%	100.00%	-
ROE	5.66%	6.13%	6.05%	5.90%	5.00%	5.53%	5.60%	-
YoY %	-7.67%	1.32%	2.54%	18.00%	-9.58%	-1.25%	-	-
Horiz. %	101.07%	109.46%	108.04%	105.36%	89.29%	98.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	107.93	117.15	96.04	78.52	72.01	66.65	71.66	31.29%
YoY %	-7.87%	21.98%	22.31%	9.04%	8.04%	-6.99%	-	-
Horiz. %	150.61%	163.48%	134.02%	109.57%	100.49%	93.01%	100.00%	-
EPS	11.21	12.14	11.86	11.73	10.21	11.18	11.36	-0.87%
YoY %	-7.66%	2.36%	1.11%	14.89%	-8.68%	-1.58%	-	-
Horiz. %	98.68%	106.87%	104.40%	103.26%	89.88%	98.42%	100.00%	-
DPS	4.00	6.07	5.65	6.00	6.00	4.00	3.96	0.67%
YoY %	-34.10%	7.43%	-5.83%	0.00%	50.00%	1.01%	-	-
Horiz. %	101.01%	153.28%	142.68%	151.52%	151.52%	101.01%	100.00%	-
NAPS	1.98	1.98	1.96	1.99	2.04	2.02	2.03	-1.64%
YoY %	0.00%	1.02%	-1.51%	-2.45%	0.99%	-0.49%	-	-
Horiz. %	97.54%	97.54%	96.55%	98.03%	100.49%	99.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 417,985
RPS	84.00	89.86	73.26	62.05	57.40	52.81	57.18	29.13%
YoY %	-6.52%	22.66%	18.07%	8.10%	8.69%	-7.64%	-	-
Horiz. %	146.90%	157.15%	128.12%	108.52%	100.38%	92.36%	100.00%	-
EPS	8.73	9.31	9.05	9.27	8.14	8.86	9.06	-2.43%
YoY %	-6.23%	2.87%	-2.37%	13.88%	-8.13%	-2.21%	-	-
Horiz. %	96.36%	102.76%	99.89%	102.32%	89.85%	97.79%	100.00%	-
DPS	3.06	4.65	4.31	4.78	4.78	3.18	3.16	-2.11%
YoY %	-34.19%	7.89%	-9.83%	0.00%	50.31%	0.63%	-	-
Horiz. %	96.84%	147.15%	136.39%	151.27%	151.27%	100.63%	100.00%	-
NAPS	1.541	1.5188	1.4951	1.5724	1.626	1.6003	1.6198	-3.26%
YoY %	1.46%	1.59%	-4.92%	-3.30%	1.61%	-1.20%	-	-
Horiz. %	95.14%	93.76%	92.30%	97.07%	100.38%	98.80%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.08	2.09	1.95	1.85	1.83	1.80	1.99	-
P/RPS	1.93	1.78	2.03	2.36	2.54	2.70	2.78	-21.54%
YoY %	8.43%	-12.32%	-13.98%	-7.09%	-5.93%	-2.88%	-	-
Horiz. %	69.42%	64.03%	73.02%	84.89%	91.37%	97.12%	100.00%	-
P/EPS	18.55	17.21	16.44	15.76	17.93	16.10	17.52	3.87%
YoY %	7.79%	4.68%	4.31%	-12.10%	11.37%	-8.11%	-	-
Horiz. %	105.88%	98.23%	93.84%	89.95%	102.34%	91.89%	100.00%	-
EY	5.39	5.81	6.08	6.34	5.58	6.21	5.71	-3.76%
YoY %	-7.23%	-4.44%	-4.10%	13.62%	-10.14%	8.76%	-	-
Horiz. %	94.40%	101.75%	106.48%	111.03%	97.72%	108.76%	100.00%	-
DY	1.92	2.90	2.90	3.24	3.28	2.22	1.99	-2.35%
YoY %	-33.79%	0.00%	-10.49%	-1.22%	47.75%	11.56%	-	-
Horiz. %	96.48%	145.73%	145.73%	162.81%	164.82%	111.56%	100.00%	-
P/NAPS	1.05	1.06	0.99	0.93	0.90	0.89	0.98	4.69%
YoY %	-0.94%	7.07%	6.45%	3.33%	1.12%	-9.18%	-	-
Horiz. %	107.14%	108.16%	101.02%	94.90%	91.84%	90.82%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	28/11/14	28/08/14	22/05/14	25/02/14	28/11/13	28/08/13	-
Price	1.94	2.04	2.08	1.95	1.78	1.73	1.90	-
P/RPS	1.80	1.74	2.17	2.48	2.47	2.60	2.65	-22.67%
YoY %	3.45%	-19.82%	-12.50%	0.40%	-5.00%	-1.89%	-	-
Horiz. %	67.92%	65.66%	81.89%	93.58%	93.21%	98.11%	100.00%	-
P/EPS	17.30	16.80	17.54	16.62	17.44	15.48	16.72	2.29%
YoY %	2.98%	-4.22%	5.54%	-4.70%	12.66%	-7.42%	-	-
Horiz. %	103.47%	100.48%	104.90%	99.40%	104.31%	92.58%	100.00%	-
EY	5.78	5.95	5.70	6.02	5.74	6.46	5.98	-2.23%
YoY %	-2.86%	4.39%	-5.32%	4.88%	-11.15%	8.03%	-	-
Horiz. %	96.66%	99.50%	95.32%	100.67%	95.99%	108.03%	100.00%	-
DY	2.06	2.97	2.72	3.08	3.37	2.31	2.09	-0.95%
YoY %	-30.64%	9.19%	-11.69%	-8.61%	45.89%	10.53%	-	-
Horiz. %	98.56%	142.11%	130.14%	147.37%	161.24%	110.53%	100.00%	-
P/NAPS	0.98	1.03	1.06	0.98	0.87	0.86	0.94	2.80%
YoY %	-4.85%	-2.83%	8.16%	12.64%	1.16%	-8.51%	-	-
Horiz. %	104.26%	109.57%	112.77%	104.26%	92.55%	91.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos