Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -20.17%    YoY -     -78.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 313,330 178,036 306,495 346,546 294,180 412,916 390,505 -13.66%
  QoQ % 75.99% -41.91% -11.56% 17.80% -28.76% 5.74% -
  Horiz. % 80.24% 45.59% 78.49% 88.74% 75.33% 105.74% 100.00%
PBT 44,932 16,236 25,058 24,441 28,598 38,516 69,984 -25.60%
  QoQ % 176.74% -35.21% 2.52% -14.53% -25.75% -44.96% -
  Horiz. % 64.20% 23.20% 35.81% 34.92% 40.86% 55.04% 100.00%
Tax -13,522 -3,164 -6,483 -12,285 -13,370 -17,804 -23,270 -30.39%
  QoQ % -327.37% 51.20% 47.23% 8.11% 24.90% 23.49% -
  Horiz. % 58.11% 13.60% 27.86% 52.79% 57.46% 76.51% 100.00%
NP 31,410 13,072 18,575 12,156 15,228 20,712 46,714 -23.27%
  QoQ % 140.28% -29.63% 52.81% -20.17% -26.48% -55.66% -
  Horiz. % 67.24% 27.98% 39.76% 26.02% 32.60% 44.34% 100.00%
NP to SH 31,410 13,072 18,575 12,156 15,228 20,712 46,714 -23.27%
  QoQ % 140.28% -29.63% 52.81% -20.17% -26.48% -55.66% -
  Horiz. % 67.24% 27.98% 39.76% 26.02% 32.60% 44.34% 100.00%
Tax Rate 30.09 % 19.49 % 25.87 % 50.26 % 46.75 % 46.22 % 33.25 % -6.45%
  QoQ % 54.39% -24.66% -48.53% 7.51% 1.15% 39.01% -
  Horiz. % 90.50% 58.62% 77.80% 151.16% 140.60% 139.01% 100.00%
Total Cost 281,920 164,964 287,920 334,390 278,952 392,204 343,791 -12.40%
  QoQ % 70.90% -42.70% -13.90% 19.87% -28.88% 14.08% -
  Horiz. % 82.00% 47.98% 83.75% 97.27% 81.14% 114.08% 100.00%
Net Worth 830,881 798,844 799,268 797,737 793,973 821,904 811,923 1.55%
  QoQ % 4.01% -0.05% 0.19% 0.47% -3.40% 1.23% -
  Horiz. % 102.34% 98.39% 98.44% 98.25% 97.79% 101.23% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 830,881 798,844 799,268 797,737 793,973 821,904 811,923 1.55%
  QoQ % 4.01% -0.05% 0.19% 0.47% -3.40% 1.23% -
  Horiz. % 102.34% 98.39% 98.44% 98.25% 97.79% 101.23% 100.00%
NOSH 413,373 403,456 403,670 407,008 407,165 410,952 410,062 0.54%
  QoQ % 2.46% -0.05% -0.82% -0.04% -0.92% 0.22% -
  Horiz. % 100.81% 98.39% 98.44% 99.26% 99.29% 100.22% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.02 % 7.34 % 6.06 % 3.51 % 5.18 % 5.02 % 11.96 % -11.14%
  QoQ % 36.51% 21.12% 72.65% -32.24% 3.19% -58.03% -
  Horiz. % 83.78% 61.37% 50.67% 29.35% 43.31% 41.97% 100.00%
ROE 3.78 % 1.64 % 2.32 % 1.52 % 1.92 % 2.52 % 5.75 % -24.41%
  QoQ % 130.49% -29.31% 52.63% -20.83% -23.81% -56.17% -
  Horiz. % 65.74% 28.52% 40.35% 26.43% 33.39% 43.83% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.80 44.13 75.93 85.14 72.25 100.48 95.23 -14.12%
  QoQ % 71.77% -41.88% -10.82% 17.84% -28.10% 5.51% -
  Horiz. % 79.60% 46.34% 79.73% 89.40% 75.87% 105.51% 100.00%
EPS 7.70 3.24 4.60 2.99 3.74 5.04 11.38 -22.95%
  QoQ % 137.65% -29.57% 53.85% -20.05% -25.79% -55.71% -
  Horiz. % 67.66% 28.47% 40.42% 26.27% 32.86% 44.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0100 1.9800 1.9800 1.9600 1.9500 2.0000 1.9800 1.01%
  QoQ % 1.52% 0.00% 1.02% 0.51% -2.50% 1.01% -
  Horiz. % 101.52% 100.00% 100.00% 98.99% 98.48% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 59.23 33.66 57.94 65.51 55.61 78.06 73.82 -13.67%
  QoQ % 75.97% -41.91% -11.56% 17.80% -28.76% 5.74% -
  Horiz. % 80.24% 45.60% 78.49% 88.74% 75.33% 105.74% 100.00%
EPS 5.94 2.47 3.51 2.30 2.88 3.92 8.83 -23.24%
  QoQ % 140.49% -29.63% 52.61% -20.14% -26.53% -55.61% -
  Horiz. % 67.27% 27.97% 39.75% 26.05% 32.62% 44.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5707 1.5101 1.5109 1.5080 1.5009 1.5537 1.5348 1.55%
  QoQ % 4.01% -0.05% 0.19% 0.47% -3.40% 1.23% -
  Horiz. % 102.34% 98.39% 98.44% 98.25% 97.79% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.8800 1.9400 1.8200 1.8400 1.9000 1.9000 2.0800 -
P/RPS 2.48 4.40 2.40 2.16 2.63 1.89 2.18 8.98%
  QoQ % -43.64% 83.33% 11.11% -17.87% 39.15% -13.30% -
  Horiz. % 113.76% 201.83% 110.09% 99.08% 120.64% 86.70% 100.00%
P/EPS 24.74 59.88 39.55 61.61 50.80 37.70 18.26 22.47%
  QoQ % -58.68% 51.40% -35.81% 21.28% 34.75% 106.46% -
  Horiz. % 135.49% 327.93% 216.59% 337.40% 278.20% 206.46% 100.00%
EY 4.04 1.67 2.53 1.62 1.97 2.65 5.48 -18.41%
  QoQ % 141.92% -33.99% 56.17% -17.77% -25.66% -51.64% -
  Horiz. % 73.72% 30.47% 46.17% 29.56% 35.95% 48.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.98 0.92 0.94 0.97 0.95 1.05 -7.12%
  QoQ % -4.08% 6.52% -2.13% -3.09% 2.11% -9.52% -
  Horiz. % 89.52% 93.33% 87.62% 89.52% 92.38% 90.48% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.9200 1.8800 1.9500 1.9000 1.6900 1.9200 1.9400 -
P/RPS 2.53 4.26 2.57 2.23 2.34 1.91 2.04 15.45%
  QoQ % -40.61% 65.76% 15.25% -4.70% 22.51% -6.37% -
  Horiz. % 124.02% 208.82% 125.98% 109.31% 114.71% 93.63% 100.00%
P/EPS 25.27 58.02 42.38 63.62 45.19 38.10 17.03 30.13%
  QoQ % -56.45% 36.90% -33.39% 40.78% 18.61% 123.72% -
  Horiz. % 148.39% 340.69% 248.85% 373.58% 265.36% 223.72% 100.00%
EY 3.96 1.72 2.36 1.57 2.21 2.63 5.87 -23.10%
  QoQ % 130.23% -27.12% 50.32% -28.96% -15.97% -55.20% -
  Horiz. % 67.46% 29.30% 40.20% 26.75% 37.65% 44.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.95 0.98 0.97 0.87 0.96 0.98 -1.37%
  QoQ % 1.05% -3.06% 1.03% 11.49% -9.37% -2.04% -
  Horiz. % 97.96% 96.94% 100.00% 98.98% 88.78% 97.96% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

397  285  644  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.845+0.05 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.205+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