[YNHPROP] QoQ Cumulative 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- 76.85%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 103,229 390,505 388,179 244,153 105,280 303,086 216,429 -38.98%
PBT 9,629 69,984 61,015 43,106 24,008 60,625 50,021 -66.69%
Tax -4,451 -23,270 -18,918 -13,020 -6,996 -17,860 -14,144 -53.76%
NP 5,178 46,714 42,097 30,086 17,012 42,765 35,877 -72.51%
-
NP to SH 5,178 46,714 42,097 30,086 17,012 42,765 35,877 -72.51%
-
Tax Rate 46.22% 33.25% 31.01% 30.20% 29.14% 29.46% 28.28% -
Total Cost 98,051 343,791 346,082 214,067 88,268 260,321 180,552 -33.46%
-
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 - - 8,182 8,209 - 10,519 16,804 -
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 0.63% 5.75% 5.20% 3.74% 2.05% 4.98% 4.23% -
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 25.12 95.23 94.88 59.48 25.19 72.03 51.52 -38.07%
EPS 1.26 11.38 10.29 7.33 4.07 10.17 8.54 -72.11%
DPS 0.00 0.00 2.00 2.00 0.00 2.50 4.00 -
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 27.60 104.42 103.80 65.29 28.15 81.04 57.87 -38.98%
EPS 1.38 12.49 11.26 8.04 4.55 11.44 9.59 -72.57%
DPS 0.00 0.00 2.19 2.20 0.00 2.81 4.49 -
NAPS 2.1977 2.171 2.166 2.1511 2.2242 2.2952 2.2691 -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 7.56 2.18 2.20 3.28 7.34 2.54 3.49 67.49%
P/EPS 150.79 18.26 20.31 26.60 45.45 18.01 21.08 271.69%
EY 0.66 5.48 4.92 3.76 2.20 5.55 4.74 -73.16%
DY 0.00 0.00 0.96 1.03 0.00 1.37 2.22 -
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 7.64 2.04 2.15 3.50 7.74 2.47 3.36 73.00%
P/EPS 152.38 17.03 19.83 28.38 47.91 17.51 20.26 284.34%
EY 0.66 5.87 5.04 3.52 2.09 5.71 4.94 -73.89%
DY 0.00 0.00 0.98 0.96 0.00 1.40 2.31 -
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