[YNHPROP] QoQ Annualized Quarter 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- -5.37%
YoY- -7.1%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 488,306 421,120 303,086 288,572 320,490 322,740 269,244 48.88%
PBT 86,212 96,032 60,625 66,694 70,016 61,132 63,876 22.19%
Tax -26,040 -27,984 -17,860 -18,858 -19,468 -17,104 -15,447 41.77%
NP 60,172 68,048 42,765 47,836 50,548 44,028 48,429 15.61%
-
NP to SH 60,172 68,048 42,765 47,836 50,548 44,028 48,429 15.61%
-
Tax Rate 30.20% 29.14% 29.46% 28.28% 27.81% 27.98% 24.18% -
Total Cost 428,134 353,072 260,321 240,736 269,942 278,712 220,815 55.67%
-
Net Worth 804,482 831,790 858,375 848,612 848,036 835,869 827,185 -1.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,418 - 10,519 22,405 20,887 - 14,403 9.14%
Div Payout % 27.29% - 24.60% 46.84% 41.32% - 29.74% -
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 804,482 831,790 858,375 848,612 848,036 835,869 827,185 -1.84%
NOSH 410,450 417,985 420,772 420,105 417,752 413,796 411,535 -0.17%
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 12.32% 16.16% 14.11% 16.58% 15.77% 13.64% 17.99% -
ROE 7.48% 8.18% 4.98% 5.64% 5.96% 5.27% 5.85% -
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 118.97 100.75 72.03 68.69 76.72 77.99 65.42 49.15%
EPS 14.66 16.28 10.17 11.39 12.10 10.64 11.78 15.74%
DPS 4.00 0.00 2.50 5.33 5.00 0.00 3.50 9.33%
NAPS 1.96 1.99 2.04 2.02 2.03 2.02 2.01 -1.66%
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 130.57 112.61 81.04 77.16 85.70 86.30 71.99 48.88%
EPS 16.09 18.20 11.44 12.79 13.52 11.77 12.95 15.61%
DPS 4.39 0.00 2.81 5.99 5.59 0.00 3.85 9.17%
NAPS 2.1511 2.2242 2.2952 2.2691 2.2676 2.2351 2.2118 -1.84%
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 1.64 1.84 2.54 2.62 2.59 2.44 2.89 -31.52%
P/EPS 13.30 11.36 18.01 15.81 16.45 17.86 16.06 -11.84%
EY 7.52 8.80 5.55 6.33 6.08 5.60 6.23 13.40%
DY 2.05 0.00 1.37 2.96 2.51 0.00 1.85 7.10%
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 1.75 1.94 2.47 2.52 2.48 2.74 2.89 -28.49%
P/EPS 14.19 11.98 17.51 15.19 15.70 20.11 16.06 -7.94%
EY 7.05 8.35 5.71 6.58 6.37 4.97 6.23 8.61%
DY 1.92 0.00 1.40 3.08 2.63 0.00 1.85 2.51%
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