[YNHPROP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 39.92%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 147,090 103,229 390,505 388,179 244,153 105,280 303,086 -38.32%
PBT 14,299 9,629 69,984 61,015 43,106 24,008 60,625 -61.92%
Tax -6,685 -4,451 -23,270 -18,918 -13,020 -6,996 -17,860 -48.15%
NP 7,614 5,178 46,714 42,097 30,086 17,012 42,765 -68.45%
-
NP to SH 7,614 5,178 46,714 42,097 30,086 17,012 42,765 -68.45%
-
Tax Rate 46.75% 46.22% 33.25% 31.01% 30.20% 29.14% 29.46% -
Total Cost 139,476 98,051 343,791 346,082 214,067 88,268 260,321 -34.10%
-
Net Worth 793,973 821,904 811,923 810,029 804,482 831,790 858,375 -5.08%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 8,182 8,209 - 10,519 -
Div Payout % - - - 19.44% 27.29% - 24.60% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 793,973 821,904 811,923 810,029 804,482 831,790 858,375 -5.08%
NOSH 407,165 410,952 410,062 409,105 410,450 417,985 420,772 -2.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.18% 5.02% 11.96% 10.84% 12.32% 16.16% 14.11% -
ROE 0.96% 0.63% 5.75% 5.20% 3.74% 2.05% 4.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.13 25.12 95.23 94.88 59.48 25.19 72.03 -36.94%
EPS 1.87 1.26 11.38 10.29 7.33 4.07 10.17 -67.76%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 2.50 -
NAPS 1.95 2.00 1.98 1.98 1.96 1.99 2.04 -2.97%
Adjusted Per Share Value based on latest NOSH - 405,777
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.33 27.60 104.42 103.80 65.29 28.15 81.04 -38.32%
EPS 2.04 1.38 12.49 11.26 8.04 4.55 11.44 -68.41%
DPS 0.00 0.00 0.00 2.19 2.20 0.00 2.81 -
NAPS 2.123 2.1977 2.171 2.166 2.1511 2.2242 2.2952 -5.08%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.90 1.90 2.08 2.09 1.95 1.85 1.83 -
P/RPS 5.26 7.56 2.18 2.20 3.28 7.34 2.54 62.68%
P/EPS 101.60 150.79 18.26 20.31 26.60 45.45 18.01 217.90%
EY 0.98 0.66 5.48 4.92 3.76 2.20 5.55 -68.62%
DY 0.00 0.00 0.00 0.96 1.03 0.00 1.37 -
P/NAPS 0.97 0.95 1.05 1.06 0.99 0.93 0.90 5.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 -
Price 1.69 1.92 1.94 2.04 2.08 1.95 1.78 -
P/RPS 4.68 7.64 2.04 2.15 3.50 7.74 2.47 53.29%
P/EPS 90.37 152.38 17.03 19.83 28.38 47.91 17.51 199.54%
EY 1.11 0.66 5.87 5.04 3.52 2.09 5.71 -66.54%
DY 0.00 0.00 0.00 0.98 0.96 0.00 1.40 -
P/NAPS 0.87 0.96 0.98 1.03 1.06 0.98 0.87 0.00%

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
Post a Comment