Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -55.66%    YoY -     -69.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 306,495 346,546 294,180 412,916 390,505 517,572 488,306 -26.63%
  QoQ % -11.56% 17.80% -28.76% 5.74% -24.55% 5.99% -
  Horiz. % 62.77% 70.97% 60.25% 84.56% 79.97% 105.99% 100.00%
PBT 25,058 24,441 28,598 38,516 69,984 81,353 86,212 -56.02%
  QoQ % 2.52% -14.53% -25.75% -44.96% -13.98% -5.64% -
  Horiz. % 29.07% 28.35% 33.17% 44.68% 81.18% 94.36% 100.00%
Tax -6,483 -12,285 -13,370 -17,804 -23,270 -25,224 -26,040 -60.32%
  QoQ % 47.23% 8.11% 24.90% 23.49% 7.75% 3.13% -
  Horiz. % 24.90% 47.18% 51.34% 68.37% 89.36% 96.87% 100.00%
NP 18,575 12,156 15,228 20,712 46,714 56,129 60,172 -54.23%
  QoQ % 52.81% -20.17% -26.48% -55.66% -16.77% -6.72% -
  Horiz. % 30.87% 20.20% 25.31% 34.42% 77.63% 93.28% 100.00%
NP to SH 18,575 12,156 15,228 20,712 46,714 56,129 60,172 -54.23%
  QoQ % 52.81% -20.17% -26.48% -55.66% -16.77% -6.72% -
  Horiz. % 30.87% 20.20% 25.31% 34.42% 77.63% 93.28% 100.00%
Tax Rate 25.87 % 50.26 % 46.75 % 46.22 % 33.25 % 31.01 % 30.20 % -9.78%
  QoQ % -48.53% 7.51% 1.15% 39.01% 7.22% 2.68% -
  Horiz. % 85.66% 166.42% 154.80% 153.05% 110.10% 102.68% 100.00%
Total Cost 287,920 334,390 278,952 392,204 343,791 461,442 428,134 -23.19%
  QoQ % -13.90% 19.87% -28.88% 14.08% -25.50% 7.78% -
  Horiz. % 67.25% 78.10% 65.16% 91.61% 80.30% 107.78% 100.00%
Net Worth 799,268 797,737 793,973 821,904 811,923 810,029 804,482 -0.43%
  QoQ % 0.19% 0.47% -3.40% 1.23% 0.23% 0.69% -
  Horiz. % 99.35% 99.16% 98.69% 102.17% 100.92% 100.69% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 10,909 16,418 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.45% 100.00%
Div Payout % - % - % - % - % - % 19.44 % 27.29 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -28.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 71.23% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 799,268 797,737 793,973 821,904 811,923 810,029 804,482 -0.43%
  QoQ % 0.19% 0.47% -3.40% 1.23% 0.23% 0.69% -
  Horiz. % 99.35% 99.16% 98.69% 102.17% 100.92% 100.69% 100.00%
NOSH 403,670 407,008 407,165 410,952 410,062 409,105 410,450 -1.10%
  QoQ % -0.82% -0.04% -0.92% 0.22% 0.23% -0.33% -
  Horiz. % 98.35% 99.16% 99.20% 100.12% 99.91% 99.67% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.06 % 3.51 % 5.18 % 5.02 % 11.96 % 10.84 % 12.32 % -37.61%
  QoQ % 72.65% -32.24% 3.19% -58.03% 10.33% -12.01% -
  Horiz. % 49.19% 28.49% 42.05% 40.75% 97.08% 87.99% 100.00%
ROE 2.32 % 1.52 % 1.92 % 2.52 % 5.75 % 6.93 % 7.48 % -54.08%
  QoQ % 52.63% -20.83% -23.81% -56.17% -17.03% -7.35% -
  Horiz. % 31.02% 20.32% 25.67% 33.69% 76.87% 92.65% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.93 85.14 72.25 100.48 95.23 126.51 118.97 -25.81%
  QoQ % -10.82% 17.84% -28.10% 5.51% -24.73% 6.34% -
  Horiz. % 63.82% 71.56% 60.73% 84.46% 80.05% 106.34% 100.00%
EPS 4.60 2.99 3.74 5.04 11.38 13.72 14.66 -53.73%
  QoQ % 53.85% -20.05% -25.79% -55.71% -17.06% -6.41% -
  Horiz. % 31.38% 20.40% 25.51% 34.38% 77.63% 93.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.75% 100.00%
NAPS 1.9800 1.9600 1.9500 2.0000 1.9800 1.9800 1.9600 0.68%
  QoQ % 1.02% 0.51% -2.50% 1.01% 0.00% 1.02% -
  Horiz. % 101.02% 100.00% 99.49% 102.04% 101.02% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.94 65.51 55.61 78.06 73.82 97.84 92.31 -26.63%
  QoQ % -11.56% 17.80% -28.76% 5.74% -24.55% 5.99% -
  Horiz. % 62.77% 70.97% 60.24% 84.56% 79.97% 105.99% 100.00%
EPS 3.51 2.30 2.88 3.92 8.83 10.61 11.37 -54.23%
  QoQ % 52.61% -20.14% -26.53% -55.61% -16.78% -6.68% -
  Horiz. % 30.87% 20.23% 25.33% 34.48% 77.66% 93.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.06 3.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.45% 100.00%
NAPS 1.5109 1.5080 1.5009 1.5537 1.5348 1.5312 1.5208 -0.43%
  QoQ % 0.19% 0.47% -3.40% 1.23% 0.24% 0.68% -
  Horiz. % 99.35% 99.16% 98.69% 102.16% 100.92% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.8200 1.8400 1.9000 1.9000 2.0800 2.0900 1.9500 -
P/RPS 2.40 2.16 2.63 1.89 2.18 1.65 1.64 28.81%
  QoQ % 11.11% -17.87% 39.15% -13.30% 32.12% 0.61% -
  Horiz. % 146.34% 131.71% 160.37% 115.24% 132.93% 100.61% 100.00%
P/EPS 39.55 61.61 50.80 37.70 18.26 15.23 13.30 106.38%
  QoQ % -35.81% 21.28% 34.75% 106.46% 19.89% 14.51% -
  Horiz. % 297.37% 463.23% 381.95% 283.46% 137.29% 114.51% 100.00%
EY 2.53 1.62 1.97 2.65 5.48 6.56 7.52 -51.53%
  QoQ % 56.17% -17.77% -25.66% -51.64% -16.46% -12.77% -
  Horiz. % 33.64% 21.54% 26.20% 35.24% 72.87% 87.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.28 2.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -37.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 62.44% 100.00%
P/NAPS 0.92 0.94 0.97 0.95 1.05 1.06 0.99 -4.76%
  QoQ % -2.13% -3.09% 2.11% -9.52% -0.94% 7.07% -
  Horiz. % 92.93% 94.95% 97.98% 95.96% 106.06% 107.07% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 26/05/15 27/02/15 28/11/14 28/08/14 -
Price 1.9500 1.9000 1.6900 1.9200 1.9400 2.0400 2.0800 -
P/RPS 2.57 2.23 2.34 1.91 2.04 1.61 1.75 29.11%
  QoQ % 15.25% -4.70% 22.51% -6.37% 26.71% -8.00% -
  Horiz. % 146.86% 127.43% 133.71% 109.14% 116.57% 92.00% 100.00%
P/EPS 42.38 63.62 45.19 38.10 17.03 14.87 14.19 106.98%
  QoQ % -33.39% 40.78% 18.61% 123.72% 14.53% 4.79% -
  Horiz. % 298.66% 448.34% 318.46% 268.50% 120.01% 104.79% 100.00%
EY 2.36 1.57 2.21 2.63 5.87 6.73 7.05 -51.69%
  QoQ % 50.32% -28.96% -15.97% -55.20% -12.78% -4.54% -
  Horiz. % 33.48% 22.27% 31.35% 37.30% 83.26% 95.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.31 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -31.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 68.23% 100.00%
P/NAPS 0.98 0.97 0.87 0.96 0.98 1.03 1.06 -5.08%
  QoQ % 1.03% 11.49% -9.37% -2.04% -4.85% -2.83% -
  Horiz. % 92.45% 91.51% 82.08% 90.57% 92.45% 97.17% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers