[YNHPROP] YoY Annualized Quarter 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- 59.12%
YoY- 54.56%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 269,528 178,036 412,916 421,120 322,740 212,168 221,044 3.35%
PBT 28,656 16,236 38,516 96,032 61,132 49,072 85,724 -16.67%
Tax -7,720 -3,164 -17,804 -27,984 -17,104 -15,432 -22,528 -16.33%
NP 20,936 13,072 20,712 68,048 44,028 33,640 63,196 -16.80%
-
NP to SH 20,936 13,072 20,712 68,048 44,028 33,640 63,196 -16.80%
-
Tax Rate 26.94% 19.49% 46.22% 29.14% 27.98% 31.45% 26.28% -
Total Cost 248,592 164,964 392,204 353,072 278,712 178,528 157,848 7.85%
-
Net Worth 909,879 798,844 821,904 831,790 835,869 799,975 772,682 2.75%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 909,879 798,844 821,904 831,790 835,869 799,975 772,682 2.75%
NOSH 528,999 403,456 410,952 417,985 413,796 410,243 406,675 4.47%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.77% 7.34% 5.02% 16.16% 13.64% 15.86% 28.59% -
ROE 2.30% 1.64% 2.52% 8.18% 5.27% 4.21% 8.18% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.95 44.13 100.48 100.75 77.99 51.72 54.35 -1.06%
EPS 3.96 3.24 5.04 16.28 10.64 8.20 15.52 -20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.98 2.00 1.99 2.02 1.95 1.90 -1.64%
Adjusted Per Share Value based on latest NOSH - 417,985
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.07 47.61 110.41 112.61 86.30 56.73 59.11 3.35%
EPS 5.60 3.50 5.54 18.20 11.77 9.00 16.90 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.433 2.1361 2.1977 2.2242 2.2351 2.1391 2.0661 2.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.51 1.94 1.90 1.85 1.90 1.90 1.88 -
P/RPS 2.96 4.40 1.89 1.84 2.44 3.67 3.46 -2.56%
P/EPS 38.15 59.88 37.70 11.36 17.86 23.17 12.10 21.07%
EY 2.62 1.67 2.65 8.80 5.60 4.32 8.27 -17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.95 0.93 0.94 0.97 0.99 -1.94%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 27/05/16 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 -
Price 1.52 1.88 1.92 1.95 2.14 1.97 1.96 -
P/RPS 2.98 4.26 1.91 1.94 2.74 3.81 3.61 -3.14%
P/EPS 38.41 58.02 38.10 11.98 20.11 24.02 12.61 20.37%
EY 2.60 1.72 2.63 8.35 4.97 4.16 7.93 -16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 0.96 0.98 1.06 1.01 1.03 -2.58%

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