[YNHPROP] QoQ 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- -8.13%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 43,861 103,229 56,201 144,025 138,873 105,280 87,194 -36.82%
PBT 4,671 9,629 8,247 17,909 19,097 24,008 10,159 -40.51%
Tax -2,235 -4,451 -4,171 -5,898 -6,023 -6,996 -2,991 -17.69%
NP 2,436 5,178 4,076 12,011 13,074 17,012 7,168 -51.39%
-
NP to SH 2,436 5,178 4,076 12,011 13,074 17,012 7,168 -51.39%
-
Tax Rate 47.85% 46.22% 50.58% 32.93% 31.54% 29.14% 29.44% -
Total Cost 41,425 98,051 52,125 132,014 125,799 88,268 80,026 -35.60%
-
Net Worth 791,699 821,904 815,199 803,438 790,896 831,790 860,159 -5.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 8,115 8,070 - 8,432 -
Div Payout % - - - 67.57% 61.73% - 117.65% -
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 791,699 821,904 815,199 803,438 790,896 831,790 860,159 -5.39%
NOSH 405,999 410,952 411,717 405,777 403,518 417,985 421,647 -2.49%
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 5.55% 5.02% 7.25% 8.34% 9.41% 16.16% 8.22% -
ROE 0.31% 0.63% 0.50% 1.49% 1.65% 2.05% 0.83% -
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 10.80 25.12 13.65 35.49 34.42 25.19 20.68 -35.22%
EPS 0.60 1.26 0.99 2.96 3.24 4.07 1.70 -50.15%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 2.00 -
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 8.29 19.51 10.62 27.23 26.25 19.90 16.48 -36.82%
EPS 0.46 0.98 0.77 2.27 2.47 3.22 1.36 -51.55%
DPS 0.00 0.00 0.00 1.53 1.53 0.00 1.59 -
NAPS 1.4966 1.5537 1.541 1.5188 1.4951 1.5724 1.626 -5.39%
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 17.59 7.56 15.24 5.89 5.67 7.34 8.85 58.28%
P/EPS 316.67 150.79 210.10 70.61 60.19 45.45 107.65 105.70%
EY 0.32 0.66 0.48 1.42 1.66 2.20 0.93 -50.99%
DY 0.00 0.00 0.00 0.96 1.03 0.00 1.09 -
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 15.64 7.64 14.21 5.75 6.04 7.74 8.61 49.03%
P/EPS 281.67 152.38 195.96 68.92 64.20 47.91 104.71 93.77%
EY 0.36 0.66 0.51 1.45 1.56 2.09 0.96 -48.09%
DY 0.00 0.00 0.00 0.98 0.96 0.00 1.12 -
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