[YNHPROP] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -11.57%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 412,916 390,505 517,572 488,306 421,120 303,086 288,572 27.00%
PBT 38,516 69,984 81,353 86,212 96,032 60,625 66,694 -30.67%
Tax -17,804 -23,270 -25,224 -26,040 -27,984 -17,860 -18,858 -3.76%
NP 20,712 46,714 56,129 60,172 68,048 42,765 47,836 -42.79%
-
NP to SH 20,712 46,714 56,129 60,172 68,048 42,765 47,836 -42.79%
-
Tax Rate 46.22% 33.25% 31.01% 30.20% 29.14% 29.46% 28.28% -
Total Cost 392,204 343,791 461,442 428,134 353,072 260,321 240,736 38.49%
-
Net Worth 821,904 811,923 810,029 804,482 831,790 858,375 848,612 -2.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 10,909 16,418 - 10,519 22,405 -
Div Payout % - - 19.44% 27.29% - 24.60% 46.84% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 821,904 811,923 810,029 804,482 831,790 858,375 848,612 -2.11%
NOSH 410,952 410,062 409,105 410,450 417,985 420,772 420,105 -1.45%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.02% 11.96% 10.84% 12.32% 16.16% 14.11% 16.58% -
ROE 2.52% 5.75% 6.93% 7.48% 8.18% 4.98% 5.64% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 100.48 95.23 126.51 118.97 100.75 72.03 68.69 28.89%
EPS 5.04 11.38 13.72 14.66 16.28 10.17 11.39 -41.96%
DPS 0.00 0.00 2.67 4.00 0.00 2.50 5.33 -
NAPS 2.00 1.98 1.98 1.96 1.99 2.04 2.02 -0.66%
Adjusted Per Share Value based on latest NOSH - 403,518
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 78.06 73.82 97.84 92.31 79.61 57.29 54.55 27.01%
EPS 3.92 8.83 10.61 11.37 12.86 8.08 9.04 -42.73%
DPS 0.00 0.00 2.06 3.10 0.00 1.99 4.24 -
NAPS 1.5537 1.5348 1.5312 1.5208 1.5724 1.6226 1.6042 -2.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.90 2.08 2.09 1.95 1.85 1.83 1.80 -
P/RPS 1.89 2.18 1.65 1.64 1.84 2.54 2.62 -19.58%
P/EPS 37.70 18.26 15.23 13.30 11.36 18.01 15.81 78.58%
EY 2.65 5.48 6.56 7.52 8.80 5.55 6.33 -44.06%
DY 0.00 0.00 1.28 2.05 0.00 1.37 2.96 -
P/NAPS 0.95 1.05 1.06 0.99 0.93 0.90 0.89 4.44%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 -
Price 1.92 1.94 2.04 2.08 1.95 1.78 1.73 -
P/RPS 1.91 2.04 1.61 1.75 1.94 2.47 2.52 -16.88%
P/EPS 38.10 17.03 14.87 14.19 11.98 17.51 15.19 84.70%
EY 2.63 5.87 6.73 7.05 8.35 5.71 6.58 -45.76%
DY 0.00 0.00 1.31 1.92 0.00 1.40 3.08 -
P/NAPS 0.96 0.98 1.03 1.06 0.98 0.87 0.86 7.61%

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