Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -26.48%    YoY -     -74.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 178,036 306,495 346,546 294,180 412,916 390,505 517,572 -50.87%
  QoQ % -41.91% -11.56% 17.80% -28.76% 5.74% -24.55% -
  Horiz. % 34.40% 59.22% 66.96% 56.84% 79.78% 75.45% 100.00%
PBT 16,236 25,058 24,441 28,598 38,516 69,984 81,353 -65.82%
  QoQ % -35.21% 2.52% -14.53% -25.75% -44.96% -13.98% -
  Horiz. % 19.96% 30.80% 30.04% 35.15% 47.34% 86.02% 100.00%
Tax -3,164 -6,483 -12,285 -13,370 -17,804 -23,270 -25,224 -74.91%
  QoQ % 51.20% 47.23% 8.11% 24.90% 23.49% 7.75% -
  Horiz. % 12.54% 25.70% 48.70% 53.01% 70.58% 92.25% 100.00%
NP 13,072 18,575 12,156 15,228 20,712 46,714 56,129 -62.11%
  QoQ % -29.63% 52.81% -20.17% -26.48% -55.66% -16.77% -
  Horiz. % 23.29% 33.09% 21.66% 27.13% 36.90% 83.23% 100.00%
NP to SH 13,072 18,575 12,156 15,228 20,712 46,714 56,129 -62.11%
  QoQ % -29.63% 52.81% -20.17% -26.48% -55.66% -16.77% -
  Horiz. % 23.29% 33.09% 21.66% 27.13% 36.90% 83.23% 100.00%
Tax Rate 19.49 % 25.87 % 50.26 % 46.75 % 46.22 % 33.25 % 31.01 % -26.61%
  QoQ % -24.66% -48.53% 7.51% 1.15% 39.01% 7.22% -
  Horiz. % 62.85% 83.42% 162.08% 150.76% 149.05% 107.22% 100.00%
Total Cost 164,964 287,920 334,390 278,952 392,204 343,791 461,442 -49.60%
  QoQ % -42.70% -13.90% 19.87% -28.88% 14.08% -25.50% -
  Horiz. % 35.75% 62.40% 72.47% 60.45% 85.00% 74.50% 100.00%
Net Worth 798,844 799,268 797,737 793,973 821,904 811,923 810,029 -0.92%
  QoQ % -0.05% 0.19% 0.47% -3.40% 1.23% 0.23% -
  Horiz. % 98.62% 98.67% 98.48% 98.02% 101.47% 100.23% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 10,909 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 19.44 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 798,844 799,268 797,737 793,973 821,904 811,923 810,029 -0.92%
  QoQ % -0.05% 0.19% 0.47% -3.40% 1.23% 0.23% -
  Horiz. % 98.62% 98.67% 98.48% 98.02% 101.47% 100.23% 100.00%
NOSH 403,456 403,670 407,008 407,165 410,952 410,062 409,105 -0.92%
  QoQ % -0.05% -0.82% -0.04% -0.92% 0.22% 0.23% -
  Horiz. % 98.62% 98.67% 99.49% 99.53% 100.45% 100.23% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.34 % 6.06 % 3.51 % 5.18 % 5.02 % 11.96 % 10.84 % -22.87%
  QoQ % 21.12% 72.65% -32.24% 3.19% -58.03% 10.33% -
  Horiz. % 67.71% 55.90% 32.38% 47.79% 46.31% 110.33% 100.00%
ROE 1.64 % 2.32 % 1.52 % 1.92 % 2.52 % 5.75 % 6.93 % -61.71%
  QoQ % -29.31% 52.63% -20.83% -23.81% -56.17% -17.03% -
  Horiz. % 23.67% 33.48% 21.93% 27.71% 36.36% 82.97% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 44.13 75.93 85.14 72.25 100.48 95.23 126.51 -50.41%
  QoQ % -41.88% -10.82% 17.84% -28.10% 5.51% -24.73% -
  Horiz. % 34.88% 60.02% 67.30% 57.11% 79.42% 75.27% 100.00%
EPS 3.24 4.60 2.99 3.74 5.04 11.38 13.72 -61.76%
  QoQ % -29.57% 53.85% -20.05% -25.79% -55.71% -17.06% -
  Horiz. % 23.62% 33.53% 21.79% 27.26% 36.73% 82.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9800 1.9800 1.9600 1.9500 2.0000 1.9800 1.9800 -
  QoQ % 0.00% 1.02% 0.51% -2.50% 1.01% 0.00% -
  Horiz. % 100.00% 100.00% 98.99% 98.48% 101.01% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.66 57.94 65.51 55.61 78.06 73.82 97.84 -50.87%
  QoQ % -41.91% -11.56% 17.80% -28.76% 5.74% -24.55% -
  Horiz. % 34.40% 59.22% 66.96% 56.84% 79.78% 75.45% 100.00%
EPS 2.47 3.51 2.30 2.88 3.92 8.83 10.61 -62.12%
  QoQ % -29.63% 52.61% -20.14% -26.53% -55.61% -16.78% -
  Horiz. % 23.28% 33.08% 21.68% 27.14% 36.95% 83.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5101 1.5109 1.5080 1.5009 1.5537 1.5348 1.5312 -0.92%
  QoQ % -0.05% 0.19% 0.47% -3.40% 1.23% 0.24% -
  Horiz. % 98.62% 98.67% 98.48% 98.02% 101.47% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.9400 1.8200 1.8400 1.9000 1.9000 2.0800 2.0900 -
P/RPS 4.40 2.40 2.16 2.63 1.89 2.18 1.65 92.19%
  QoQ % 83.33% 11.11% -17.87% 39.15% -13.30% 32.12% -
  Horiz. % 266.67% 145.45% 130.91% 159.39% 114.55% 132.12% 100.00%
P/EPS 59.88 39.55 61.61 50.80 37.70 18.26 15.23 148.90%
  QoQ % 51.40% -35.81% 21.28% 34.75% 106.46% 19.89% -
  Horiz. % 393.17% 259.68% 404.53% 333.55% 247.54% 119.89% 100.00%
EY 1.67 2.53 1.62 1.97 2.65 5.48 6.56 -59.80%
  QoQ % -33.99% 56.17% -17.77% -25.66% -51.64% -16.46% -
  Horiz. % 25.46% 38.57% 24.70% 30.03% 40.40% 83.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.98 0.92 0.94 0.97 0.95 1.05 1.06 -5.09%
  QoQ % 6.52% -2.13% -3.09% 2.11% -9.52% -0.94% -
  Horiz. % 92.45% 86.79% 88.68% 91.51% 89.62% 99.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 27/08/15 26/05/15 27/02/15 28/11/14 -
Price 1.8800 1.9500 1.9000 1.6900 1.9200 1.9400 2.0400 -
P/RPS 4.26 2.57 2.23 2.34 1.91 2.04 1.61 91.19%
  QoQ % 65.76% 15.25% -4.70% 22.51% -6.37% 26.71% -
  Horiz. % 264.60% 159.63% 138.51% 145.34% 118.63% 126.71% 100.00%
P/EPS 58.02 42.38 63.62 45.19 38.10 17.03 14.87 147.64%
  QoQ % 36.90% -33.39% 40.78% 18.61% 123.72% 14.53% -
  Horiz. % 390.18% 285.00% 427.84% 303.90% 256.22% 114.53% 100.00%
EY 1.72 2.36 1.57 2.21 2.63 5.87 6.73 -59.69%
  QoQ % -27.12% 50.32% -28.96% -15.97% -55.20% -12.78% -
  Horiz. % 25.56% 35.07% 23.33% 32.84% 39.08% 87.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.95 0.98 0.97 0.87 0.96 0.98 1.03 -5.24%
  QoQ % -3.06% 1.03% 11.49% -9.37% -2.04% -4.85% -
  Horiz. % 92.23% 95.15% 94.17% 84.47% 93.20% 95.15% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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