[YNHPROP] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.12%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 328,218 303,623 279,339 302,484 309,169 281,526 287,074 9.34%
PBT 68,905 60,180 64,695 63,899 66,444 63,429 56,756 13.81%
Tax -19,855 -17,135 -17,847 -15,947 -14,257 -13,839 -12,306 37.60%
NP 49,050 43,045 46,848 47,952 52,187 49,590 44,450 6.79%
-
NP to SH 49,050 43,045 46,848 47,952 52,187 49,590 44,450 6.79%
-
Tax Rate 28.82% 28.47% 27.59% 24.96% 21.46% 21.82% 21.68% -
Total Cost 279,168 260,578 232,491 254,532 256,982 231,936 242,624 9.81%
-
Net Worth 831,790 860,159 846,563 856,864 835,869 833,136 820,314 0.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 25,271 25,271 16,838 16,735 14,406 14,406 14,406 45.50%
Div Payout % 51.52% 58.71% 35.94% 34.90% 27.61% 29.05% 32.41% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 831,790 860,159 846,563 856,864 835,869 833,136 820,314 0.93%
NOSH 417,985 421,647 419,090 422,100 413,796 412,443 412,218 0.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.94% 14.18% 16.77% 15.85% 16.88% 17.61% 15.48% -
ROE 5.90% 5.00% 5.53% 5.60% 6.24% 5.95% 5.42% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.52 72.01 66.65 71.66 74.72 68.26 69.64 8.33%
EPS 11.73 10.21 11.18 11.36 12.61 12.02 10.78 5.79%
DPS 6.00 6.00 4.00 3.96 3.50 3.50 3.50 43.28%
NAPS 1.99 2.04 2.02 2.03 2.02 2.02 1.99 0.00%
Adjusted Per Share Value based on latest NOSH - 422,100
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.76 81.19 74.69 80.88 82.67 75.28 76.76 9.34%
EPS 13.12 11.51 12.53 12.82 13.95 13.26 11.89 6.78%
DPS 6.76 6.76 4.50 4.48 3.85 3.85 3.85 45.59%
NAPS 2.2242 2.30 2.2637 2.2912 2.2351 2.2278 2.1935 0.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.85 1.83 1.80 1.99 1.90 1.89 1.86 -
P/RPS 2.36 2.54 2.70 2.78 2.54 2.77 2.67 -7.90%
P/EPS 15.76 17.93 16.10 17.52 15.07 15.72 17.25 -5.84%
EY 6.34 5.58 6.21 5.71 6.64 6.36 5.80 6.12%
DY 3.24 3.28 2.22 1.99 1.84 1.85 1.88 43.79%
P/NAPS 0.93 0.90 0.89 0.98 0.94 0.94 0.93 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 -
Price 1.95 1.78 1.73 1.90 2.14 1.89 1.87 -
P/RPS 2.48 2.47 2.60 2.65 2.86 2.77 2.69 -5.27%
P/EPS 16.62 17.44 15.48 16.72 16.97 15.72 17.34 -2.79%
EY 6.02 5.74 6.46 5.98 5.89 6.36 5.77 2.87%
DY 3.08 3.37 2.31 2.09 1.64 1.85 1.87 39.50%
P/NAPS 0.98 0.87 0.86 0.94 1.06 0.94 0.94 2.81%

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