[YNHPROP] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 13.95%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 444,379 475,372 387,531 328,218 303,623 279,339 302,484 29.14%
PBT 69,261 71,173 68,277 68,905 60,180 64,695 63,899 5.50%
Tax -23,088 -21,908 -20,420 -19,855 -17,135 -17,847 -15,947 27.89%
NP 46,173 49,265 47,857 49,050 43,045 46,848 47,952 -2.48%
-
NP to SH 46,173 49,265 47,857 49,050 43,045 46,848 47,952 -2.48%
-
Tax Rate 33.33% 30.78% 29.91% 28.82% 28.47% 27.59% 24.96% -
Total Cost 398,206 426,107 339,674 279,168 260,578 232,491 254,532 34.65%
-
Net Worth 815,199 803,438 790,896 831,790 860,159 846,563 856,864 -3.25%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 16,185 24,618 22,789 25,271 25,271 16,838 16,735 -2.19%
Div Payout % 35.05% 49.97% 47.62% 51.52% 58.71% 35.94% 34.90% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 815,199 803,438 790,896 831,790 860,159 846,563 856,864 -3.25%
NOSH 411,717 405,777 403,518 417,985 421,647 419,090 422,100 -1.64%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.39% 10.36% 12.35% 14.94% 14.18% 16.77% 15.85% -
ROE 5.66% 6.13% 6.05% 5.90% 5.00% 5.53% 5.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 107.93 117.15 96.04 78.52 72.01 66.65 71.66 31.29%
EPS 11.21 12.14 11.86 11.73 10.21 11.18 11.36 -0.87%
DPS 4.00 6.07 5.65 6.00 6.00 4.00 3.96 0.67%
NAPS 1.98 1.98 1.96 1.99 2.04 2.02 2.03 -1.64%
Adjusted Per Share Value based on latest NOSH - 417,985
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 118.82 127.11 103.62 87.76 81.19 74.69 80.88 29.14%
EPS 12.35 13.17 12.80 13.12 11.51 12.53 12.82 -2.45%
DPS 4.33 6.58 6.09 6.76 6.76 4.50 4.48 -2.23%
NAPS 2.1798 2.1483 2.1148 2.2242 2.30 2.2637 2.2912 -3.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.08 2.09 1.95 1.85 1.83 1.80 1.99 -
P/RPS 1.93 1.78 2.03 2.36 2.54 2.70 2.78 -21.54%
P/EPS 18.55 17.21 16.44 15.76 17.93 16.10 17.52 3.87%
EY 5.39 5.81 6.08 6.34 5.58 6.21 5.71 -3.76%
DY 1.92 2.90 2.90 3.24 3.28 2.22 1.99 -2.35%
P/NAPS 1.05 1.06 0.99 0.93 0.90 0.89 0.98 4.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 28/08/13 -
Price 1.94 2.04 2.08 1.95 1.78 1.73 1.90 -
P/RPS 1.80 1.74 2.17 2.48 2.47 2.60 2.65 -22.67%
P/EPS 17.30 16.80 17.54 16.62 17.44 15.48 16.72 2.29%
EY 5.78 5.95 5.70 6.02 5.74 6.46 5.98 -2.23%
DY 2.06 2.97 2.72 3.08 3.37 2.31 2.09 -0.95%
P/NAPS 0.98 1.03 1.06 0.98 0.87 0.86 0.94 2.80%

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