[YNHPROP] QoQ TTM 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- 2.94%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 347,316 442,328 444,379 475,372 387,531 328,218 303,623 9.40%
PBT 40,456 54,882 69,261 71,173 68,277 68,905 60,180 -23.31%
Tax -16,755 -20,543 -23,088 -21,908 -20,420 -19,855 -17,135 -1.48%
NP 23,701 34,339 46,173 49,265 47,857 49,050 43,045 -32.89%
-
NP to SH 23,701 34,339 46,173 49,265 47,857 49,050 43,045 -32.89%
-
Tax Rate 41.42% 37.43% 33.33% 30.78% 29.91% 28.82% 28.47% -
Total Cost 323,615 407,989 398,206 426,107 339,674 279,168 260,578 15.58%
-
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 16,185 16,185 24,618 22,789 25,271 25,271 -53.20%
Div Payout % 34.24% 47.14% 35.05% 49.97% 47.62% 51.52% 58.71% -
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 6.82% 7.76% 10.39% 10.36% 12.35% 14.94% 14.18% -
ROE 2.99% 4.18% 5.66% 6.13% 6.05% 5.90% 5.00% -
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 85.55 107.63 107.93 117.15 96.04 78.52 72.01 12.20%
EPS 5.84 8.36 11.21 12.14 11.86 11.73 10.21 -31.16%
DPS 2.00 4.00 4.00 6.07 5.65 6.00 6.00 -52.02%
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 92.87 118.28 118.82 127.11 103.62 87.76 81.19 9.40%
EPS 6.34 9.18 12.35 13.17 12.80 13.12 11.51 -32.87%
DPS 2.17 4.33 4.33 6.58 6.09 6.76 6.76 -53.21%
NAPS 2.117 2.1977 2.1798 2.1483 2.1148 2.2242 2.30 -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 2.22 1.77 1.93 1.78 2.03 2.36 2.54 -8.60%
P/EPS 32.55 22.74 18.55 17.21 16.44 15.76 17.93 48.97%
EY 3.07 4.40 5.39 5.81 6.08 6.34 5.58 -32.93%
DY 1.05 2.11 1.92 2.90 2.90 3.24 3.28 -53.30%
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 1.98 1.78 1.80 1.74 2.17 2.48 2.47 -13.74%
P/EPS 28.95 22.98 17.30 16.80 17.54 16.62 17.44 40.32%
EY 3.45 4.35 5.78 5.95 5.70 6.02 5.74 -28.84%
DY 1.18 2.08 2.06 2.97 2.72 3.08 3.37 -50.41%
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