Highlights

[YNHPROP] QoQ TTM 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 -     -2.43%    YoY -     -0.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 442,328 444,379 475,372 387,531 328,218 303,623 279,339 35.89%
  QoQ % -0.46% -6.52% 22.67% 18.07% 8.10% 8.69% -
  Horiz. % 158.35% 159.08% 170.18% 138.73% 117.50% 108.69% 100.00%
PBT 54,882 69,261 71,173 68,277 68,905 60,180 64,695 -10.40%
  QoQ % -20.76% -2.69% 4.24% -0.91% 14.50% -6.98% -
  Horiz. % 84.83% 107.06% 110.01% 105.54% 106.51% 93.02% 100.00%
Tax -20,543 -23,088 -21,908 -20,420 -19,855 -17,135 -17,847 9.84%
  QoQ % 11.02% -5.39% -7.29% -2.85% -15.87% 3.99% -
  Horiz. % 115.11% 129.37% 122.75% 114.42% 111.25% 96.01% 100.00%
NP 34,339 46,173 49,265 47,857 49,050 43,045 46,848 -18.72%
  QoQ % -25.63% -6.28% 2.94% -2.43% 13.95% -8.12% -
  Horiz. % 73.30% 98.56% 105.16% 102.15% 104.70% 91.88% 100.00%
NP to SH 34,339 46,173 49,265 47,857 49,050 43,045 46,848 -18.72%
  QoQ % -25.63% -6.28% 2.94% -2.43% 13.95% -8.12% -
  Horiz. % 73.30% 98.56% 105.16% 102.15% 104.70% 91.88% 100.00%
Tax Rate 37.43 % 33.33 % 30.78 % 29.91 % 28.82 % 28.47 % 27.59 % 22.57%
  QoQ % 12.30% 8.28% 2.91% 3.78% 1.23% 3.19% -
  Horiz. % 135.67% 120.80% 111.56% 108.41% 104.46% 103.19% 100.00%
Total Cost 407,989 398,206 426,107 339,674 279,168 260,578 232,491 45.54%
  QoQ % 2.46% -6.55% 25.45% 21.67% 7.13% 12.08% -
  Horiz. % 175.49% 171.28% 183.28% 146.10% 120.08% 112.08% 100.00%
Net Worth 821,904 815,199 803,438 790,896 831,790 860,159 846,563 -1.95%
  QoQ % 0.82% 1.46% 1.59% -4.92% -3.30% 1.61% -
  Horiz. % 97.09% 96.30% 94.91% 93.42% 98.25% 101.61% 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 16,185 16,185 24,618 22,789 25,271 25,271 16,838 -2.60%
  QoQ % 0.00% -34.25% 8.03% -9.82% 0.00% 50.08% -
  Horiz. % 96.12% 96.12% 146.20% 135.34% 150.08% 150.08% 100.00%
Div Payout % 47.14 % 35.05 % 49.97 % 47.62 % 51.52 % 58.71 % 35.94 % 19.84%
  QoQ % 34.49% -29.86% 4.93% -7.57% -12.25% 63.36% -
  Horiz. % 131.16% 97.52% 139.04% 132.50% 143.35% 163.36% 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 821,904 815,199 803,438 790,896 831,790 860,159 846,563 -1.95%
  QoQ % 0.82% 1.46% 1.59% -4.92% -3.30% 1.61% -
  Horiz. % 97.09% 96.30% 94.91% 93.42% 98.25% 101.61% 100.00%
NOSH 410,952 411,717 405,777 403,518 417,985 421,647 419,090 -1.30%
  QoQ % -0.19% 1.46% 0.56% -3.46% -0.87% 0.61% -
  Horiz. % 98.06% 98.24% 96.82% 96.28% 99.74% 100.61% 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 7.76 % 10.39 % 10.36 % 12.35 % 14.94 % 14.18 % 16.77 % -40.20%
  QoQ % -25.31% 0.29% -16.11% -17.34% 5.36% -15.44% -
  Horiz. % 46.27% 61.96% 61.78% 73.64% 89.09% 84.56% 100.00%
ROE 4.18 % 5.66 % 6.13 % 6.05 % 5.90 % 5.00 % 5.53 % -17.04%
  QoQ % -26.15% -7.67% 1.32% 2.54% 18.00% -9.58% -
  Horiz. % 75.59% 102.35% 110.85% 109.40% 106.69% 90.42% 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 107.63 107.93 117.15 96.04 78.52 72.01 66.65 37.68%
  QoQ % -0.28% -7.87% 21.98% 22.31% 9.04% 8.04% -
  Horiz. % 161.49% 161.94% 175.77% 144.10% 117.81% 108.04% 100.00%
EPS 8.36 11.21 12.14 11.86 11.73 10.21 11.18 -17.63%
  QoQ % -25.42% -7.66% 2.36% 1.11% 14.89% -8.68% -
  Horiz. % 74.78% 100.27% 108.59% 106.08% 104.92% 91.32% 100.00%
DPS 4.00 4.00 6.07 5.65 6.00 6.00 4.00 -
  QoQ % 0.00% -34.10% 7.43% -5.83% 0.00% 50.00% -
  Horiz. % 100.00% 100.00% 151.75% 141.25% 150.00% 150.00% 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 83.62 84.00 89.86 73.26 62.05 57.40 52.81 35.89%
  QoQ % -0.45% -6.52% 22.66% 18.07% 8.10% 8.69% -
  Horiz. % 158.34% 159.06% 170.16% 138.72% 117.50% 108.69% 100.00%
EPS 6.49 8.73 9.31 9.05 9.27 8.14 8.86 -18.76%
  QoQ % -25.66% -6.23% 2.87% -2.37% 13.88% -8.13% -
  Horiz. % 73.25% 98.53% 105.08% 102.14% 104.63% 91.87% 100.00%
DPS 3.06 3.06 4.65 4.31 4.78 4.78 3.18 -2.53%
  QoQ % 0.00% -34.19% 7.89% -9.83% 0.00% 50.31% -
  Horiz. % 96.23% 96.23% 146.23% 135.53% 150.31% 150.31% 100.00%
NAPS 1.5537 1.5410 1.5188 1.4951 1.5724 1.6260 1.6003 -1.95%
  QoQ % 0.82% 1.46% 1.59% -4.92% -3.30% 1.61% -
  Horiz. % 97.09% 96.29% 94.91% 93.43% 98.26% 101.61% 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 1.77 1.93 1.78 2.03 2.36 2.54 2.70 -24.56%
  QoQ % -8.29% 8.43% -12.32% -13.98% -7.09% -5.93% -
  Horiz. % 65.56% 71.48% 65.93% 75.19% 87.41% 94.07% 100.00%
P/EPS 22.74 18.55 17.21 16.44 15.76 17.93 16.10 25.91%
  QoQ % 22.59% 7.79% 4.68% 4.31% -12.10% 11.37% -
  Horiz. % 141.24% 115.22% 106.89% 102.11% 97.89% 111.37% 100.00%
EY 4.40 5.39 5.81 6.08 6.34 5.58 6.21 -20.54%
  QoQ % -18.37% -7.23% -4.44% -4.10% 13.62% -10.14% -
  Horiz. % 70.85% 86.80% 93.56% 97.91% 102.09% 89.86% 100.00%
DY 2.11 1.92 2.90 2.90 3.24 3.28 2.22 -3.33%
  QoQ % 9.90% -33.79% 0.00% -10.49% -1.22% 47.75% -
  Horiz. % 95.05% 86.49% 130.63% 130.63% 145.95% 147.75% 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 1.78 1.80 1.74 2.17 2.48 2.47 2.60 -22.34%
  QoQ % -1.11% 3.45% -19.82% -12.50% 0.40% -5.00% -
  Horiz. % 68.46% 69.23% 66.92% 83.46% 95.38% 95.00% 100.00%
P/EPS 22.98 17.30 16.80 17.54 16.62 17.44 15.48 30.16%
  QoQ % 32.83% 2.98% -4.22% 5.54% -4.70% 12.66% -
  Horiz. % 148.45% 111.76% 108.53% 113.31% 107.36% 112.66% 100.00%
EY 4.35 5.78 5.95 5.70 6.02 5.74 6.46 -23.19%
  QoQ % -24.74% -2.86% 4.39% -5.32% 4.88% -11.15% -
  Horiz. % 67.34% 89.47% 92.11% 88.24% 93.19% 88.85% 100.00%
DY 2.08 2.06 2.97 2.72 3.08 3.37 2.31 -6.76%
  QoQ % 0.97% -30.64% 9.19% -11.69% -8.61% 45.89% -
  Horiz. % 90.04% 89.18% 128.57% 117.75% 133.33% 145.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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