Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -11.57%    YoY -     19.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 412,916 390,505 517,572 488,306 421,120 303,086 288,572 27.01%
  QoQ % 5.74% -24.55% 5.99% 15.95% 38.94% 5.03% -
  Horiz. % 143.09% 135.32% 179.36% 169.21% 145.93% 105.03% 100.00%
PBT 38,516 69,984 81,353 86,212 96,032 60,625 66,694 -30.68%
  QoQ % -44.96% -13.98% -5.64% -10.23% 58.40% -9.10% -
  Horiz. % 57.75% 104.93% 121.98% 129.26% 143.99% 90.90% 100.00%
Tax -17,804 -23,270 -25,224 -26,040 -27,984 -17,860 -18,858 -3.77%
  QoQ % 23.49% 7.75% 3.13% 6.95% -56.69% 5.30% -
  Horiz. % 94.41% 123.39% 133.75% 138.08% 148.39% 94.70% 100.00%
NP 20,712 46,714 56,129 60,172 68,048 42,765 47,836 -42.80%
  QoQ % -55.66% -16.77% -6.72% -11.57% 59.12% -10.60% -
  Horiz. % 43.30% 97.65% 117.34% 125.79% 142.25% 89.40% 100.00%
NP to SH 20,712 46,714 56,129 60,172 68,048 42,765 47,836 -42.80%
  QoQ % -55.66% -16.77% -6.72% -11.57% 59.12% -10.60% -
  Horiz. % 43.30% 97.65% 117.34% 125.79% 142.25% 89.40% 100.00%
Tax Rate 46.22 % 33.25 % 31.01 % 30.20 % 29.14 % 29.46 % 28.28 % 38.79%
  QoQ % 39.01% 7.22% 2.68% 3.64% -1.09% 4.17% -
  Horiz. % 163.44% 117.57% 109.65% 106.79% 103.04% 104.17% 100.00%
Total Cost 392,204 343,791 461,442 428,134 353,072 260,321 240,736 38.50%
  QoQ % 14.08% -25.50% 7.78% 21.26% 35.63% 8.14% -
  Horiz. % 162.92% 142.81% 191.68% 177.84% 146.66% 108.14% 100.00%
Net Worth 821,904 811,923 810,029 804,482 831,790 858,375 848,612 -2.11%
  QoQ % 1.23% 0.23% 0.69% -3.28% -3.10% 1.15% -
  Horiz. % 96.85% 95.68% 95.45% 94.80% 98.02% 101.15% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 10,909 16,418 - 10,519 22,405 -
  QoQ % 0.00% 0.00% -33.55% 0.00% 0.00% -53.05% -
  Horiz. % 0.00% 0.00% 48.69% 73.28% 0.00% 46.95% 100.00%
Div Payout % - % - % 19.44 % 27.29 % - % 24.60 % 46.84 % -
  QoQ % 0.00% 0.00% -28.77% 0.00% 0.00% -47.48% -
  Horiz. % 0.00% 0.00% 41.50% 58.26% 0.00% 52.52% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 821,904 811,923 810,029 804,482 831,790 858,375 848,612 -2.11%
  QoQ % 1.23% 0.23% 0.69% -3.28% -3.10% 1.15% -
  Horiz. % 96.85% 95.68% 95.45% 94.80% 98.02% 101.15% 100.00%
NOSH 410,952 410,062 409,105 410,450 417,985 420,772 420,105 -1.46%
  QoQ % 0.22% 0.23% -0.33% -1.80% -0.66% 0.16% -
  Horiz. % 97.82% 97.61% 97.38% 97.70% 99.50% 100.16% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.02 % 11.96 % 10.84 % 12.32 % 16.16 % 14.11 % 16.58 % -54.94%
  QoQ % -58.03% 10.33% -12.01% -23.76% 14.53% -14.90% -
  Horiz. % 30.28% 72.14% 65.38% 74.31% 97.47% 85.10% 100.00%
ROE 2.52 % 5.75 % 6.93 % 7.48 % 8.18 % 4.98 % 5.64 % -41.58%
  QoQ % -56.17% -17.03% -7.35% -8.56% 64.26% -11.70% -
  Horiz. % 44.68% 101.95% 122.87% 132.62% 145.04% 88.30% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 100.48 95.23 126.51 118.97 100.75 72.03 68.69 28.89%
  QoQ % 5.51% -24.73% 6.34% 18.08% 39.87% 4.86% -
  Horiz. % 146.28% 138.64% 184.18% 173.20% 146.67% 104.86% 100.00%
EPS 5.04 11.38 13.72 14.66 16.28 10.17 11.39 -41.96%
  QoQ % -55.71% -17.06% -6.41% -9.95% 60.08% -10.71% -
  Horiz. % 44.25% 99.91% 120.46% 128.71% 142.93% 89.29% 100.00%
DPS 0.00 0.00 2.67 4.00 0.00 2.50 5.33 -
  QoQ % 0.00% 0.00% -33.25% 0.00% 0.00% -53.10% -
  Horiz. % 0.00% 0.00% 50.09% 75.05% 0.00% 46.90% 100.00%
NAPS 2.0000 1.9800 1.9800 1.9600 1.9900 2.0400 2.0200 -0.66%
  QoQ % 1.01% 0.00% 1.02% -1.51% -2.45% 0.99% -
  Horiz. % 99.01% 98.02% 98.02% 97.03% 98.51% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 78.06 73.82 97.84 92.31 79.61 57.29 54.55 27.01%
  QoQ % 5.74% -24.55% 5.99% 15.95% 38.96% 5.02% -
  Horiz. % 143.10% 135.33% 179.36% 169.22% 145.94% 105.02% 100.00%
EPS 3.92 8.83 10.61 11.37 12.86 8.08 9.04 -42.74%
  QoQ % -55.61% -16.78% -6.68% -11.59% 59.16% -10.62% -
  Horiz. % 43.36% 97.68% 117.37% 125.77% 142.26% 89.38% 100.00%
DPS 0.00 0.00 2.06 3.10 0.00 1.99 4.24 -
  QoQ % 0.00% 0.00% -33.55% 0.00% 0.00% -53.07% -
  Horiz. % 0.00% 0.00% 48.58% 73.11% 0.00% 46.93% 100.00%
NAPS 1.5537 1.5348 1.5312 1.5208 1.5724 1.6226 1.6042 -2.11%
  QoQ % 1.23% 0.24% 0.68% -3.28% -3.09% 1.15% -
  Horiz. % 96.85% 95.67% 95.45% 94.80% 98.02% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.9000 2.0800 2.0900 1.9500 1.8500 1.8300 1.8000 -
P/RPS 1.89 2.18 1.65 1.64 1.84 2.54 2.62 -19.58%
  QoQ % -13.30% 32.12% 0.61% -10.87% -27.56% -3.05% -
  Horiz. % 72.14% 83.21% 62.98% 62.60% 70.23% 96.95% 100.00%
P/EPS 37.70 18.26 15.23 13.30 11.36 18.01 15.81 78.58%
  QoQ % 106.46% 19.89% 14.51% 17.08% -36.92% 13.92% -
  Horiz. % 238.46% 115.50% 96.33% 84.12% 71.85% 113.92% 100.00%
EY 2.65 5.48 6.56 7.52 8.80 5.55 6.33 -44.07%
  QoQ % -51.64% -16.46% -12.77% -14.55% 58.56% -12.32% -
  Horiz. % 41.86% 86.57% 103.63% 118.80% 139.02% 87.68% 100.00%
DY 0.00 0.00 1.28 2.05 0.00 1.37 2.96 -
  QoQ % 0.00% 0.00% -37.56% 0.00% 0.00% -53.72% -
  Horiz. % 0.00% 0.00% 43.24% 69.26% 0.00% 46.28% 100.00%
P/NAPS 0.95 1.05 1.06 0.99 0.93 0.90 0.89 4.45%
  QoQ % -9.52% -0.94% 7.07% 6.45% 3.33% 1.12% -
  Horiz. % 106.74% 117.98% 119.10% 111.24% 104.49% 101.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 28/11/13 -
Price 1.9200 1.9400 2.0400 2.0800 1.9500 1.7800 1.7300 -
P/RPS 1.91 2.04 1.61 1.75 1.94 2.47 2.52 -16.88%
  QoQ % -6.37% 26.71% -8.00% -9.79% -21.46% -1.98% -
  Horiz. % 75.79% 80.95% 63.89% 69.44% 76.98% 98.02% 100.00%
P/EPS 38.10 17.03 14.87 14.19 11.98 17.51 15.19 84.71%
  QoQ % 123.72% 14.53% 4.79% 18.45% -31.58% 15.27% -
  Horiz. % 250.82% 112.11% 97.89% 93.42% 78.87% 115.27% 100.00%
EY 2.63 5.87 6.73 7.05 8.35 5.71 6.58 -45.77%
  QoQ % -55.20% -12.78% -4.54% -15.57% 46.23% -13.22% -
  Horiz. % 39.97% 89.21% 102.28% 107.14% 126.90% 86.78% 100.00%
DY 0.00 0.00 1.31 1.92 0.00 1.40 3.08 -
  QoQ % 0.00% 0.00% -31.77% 0.00% 0.00% -54.55% -
  Horiz. % 0.00% 0.00% 42.53% 62.34% 0.00% 45.45% 100.00%
P/NAPS 0.96 0.98 1.03 1.06 0.98 0.87 0.86 7.62%
  QoQ % -2.04% -4.85% -2.83% 8.16% 12.64% 1.16% -
  Horiz. % 111.63% 113.95% 119.77% 123.26% 113.95% 101.16% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

364  414  578  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.96+0.28 
 PA 0.1750.00 
 SCBUILD 0.065+0.01 
 JAKS 0.695+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS