Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     39.92%    YoY -     17.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 147,090 103,229 390,505 388,179 244,153 105,280 303,086 -38.33%
  QoQ % 42.49% -73.57% 0.60% 58.99% 131.91% -65.26% -
  Horiz. % 48.53% 34.06% 128.84% 128.08% 80.56% 34.74% 100.00%
PBT 14,299 9,629 69,984 61,015 43,106 24,008 60,625 -61.93%
  QoQ % 48.50% -86.24% 14.70% 41.55% 79.55% -60.40% -
  Horiz. % 23.59% 15.88% 115.44% 100.64% 71.10% 39.60% 100.00%
Tax -6,685 -4,451 -23,270 -18,918 -13,020 -6,996 -17,860 -48.16%
  QoQ % -50.19% 80.87% -23.00% -45.30% -86.11% 60.83% -
  Horiz. % 37.43% 24.92% 130.29% 105.92% 72.90% 39.17% 100.00%
NP 7,614 5,178 46,714 42,097 30,086 17,012 42,765 -68.45%
  QoQ % 47.05% -88.92% 10.97% 39.92% 76.85% -60.22% -
  Horiz. % 17.80% 12.11% 109.23% 98.44% 70.35% 39.78% 100.00%
NP to SH 7,614 5,178 46,714 42,097 30,086 17,012 42,765 -68.45%
  QoQ % 47.05% -88.92% 10.97% 39.92% 76.85% -60.22% -
  Horiz. % 17.80% 12.11% 109.23% 98.44% 70.35% 39.78% 100.00%
Tax Rate 46.75 % 46.22 % 33.25 % 31.01 % 30.20 % 29.14 % 29.46 % 36.17%
  QoQ % 1.15% 39.01% 7.22% 2.68% 3.64% -1.09% -
  Horiz. % 158.69% 156.89% 112.86% 105.26% 102.51% 98.91% 100.00%
Total Cost 139,476 98,051 343,791 346,082 214,067 88,268 260,321 -34.11%
  QoQ % 42.25% -71.48% -0.66% 61.67% 142.52% -66.09% -
  Horiz. % 53.58% 37.67% 132.06% 132.94% 82.23% 33.91% 100.00%
Net Worth 793,973 821,904 811,923 810,029 804,482 831,790 858,375 -5.08%
  QoQ % -3.40% 1.23% 0.23% 0.69% -3.28% -3.10% -
  Horiz. % 92.50% 95.75% 94.59% 94.37% 93.72% 96.90% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 8,182 8,209 - 10,519 -
  QoQ % 0.00% 0.00% 0.00% -0.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 77.78% 78.04% 0.00% 100.00%
Div Payout % - % - % - % 19.44 % 27.29 % - % 24.60 % -
  QoQ % 0.00% 0.00% 0.00% -28.77% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.02% 110.93% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 793,973 821,904 811,923 810,029 804,482 831,790 858,375 -5.08%
  QoQ % -3.40% 1.23% 0.23% 0.69% -3.28% -3.10% -
  Horiz. % 92.50% 95.75% 94.59% 94.37% 93.72% 96.90% 100.00%
NOSH 407,165 410,952 410,062 409,105 410,450 417,985 420,772 -2.17%
  QoQ % -0.92% 0.22% 0.23% -0.33% -1.80% -0.66% -
  Horiz. % 96.77% 97.67% 97.45% 97.23% 97.55% 99.34% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.18 % 5.02 % 11.96 % 10.84 % 12.32 % 16.16 % 14.11 % -48.82%
  QoQ % 3.19% -58.03% 10.33% -12.01% -23.76% 14.53% -
  Horiz. % 36.71% 35.58% 84.76% 76.82% 87.31% 114.53% 100.00%
ROE 0.96 % 0.63 % 5.75 % 5.20 % 3.74 % 2.05 % 4.98 % -66.73%
  QoQ % 52.38% -89.04% 10.58% 39.04% 82.44% -58.84% -
  Horiz. % 19.28% 12.65% 115.46% 104.42% 75.10% 41.16% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.13 25.12 95.23 94.88 59.48 25.19 72.03 -36.95%
  QoQ % 43.83% -73.62% 0.37% 59.52% 136.13% -65.03% -
  Horiz. % 50.16% 34.87% 132.21% 131.72% 82.58% 34.97% 100.00%
EPS 1.87 1.26 11.38 10.29 7.33 4.07 10.17 -67.76%
  QoQ % 48.41% -88.93% 10.59% 40.38% 80.10% -59.98% -
  Horiz. % 18.39% 12.39% 111.90% 101.18% 72.07% 40.02% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.00% 80.00% 0.00% 100.00%
NAPS 1.9500 2.0000 1.9800 1.9800 1.9600 1.9900 2.0400 -2.97%
  QoQ % -2.50% 1.01% 0.00% 1.02% -1.51% -2.45% -
  Horiz. % 95.59% 98.04% 97.06% 97.06% 96.08% 97.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.81 19.51 73.82 73.38 46.15 19.90 57.29 -38.32%
  QoQ % 42.54% -73.57% 0.60% 59.00% 131.91% -65.26% -
  Horiz. % 48.54% 34.05% 128.85% 128.09% 80.56% 34.74% 100.00%
EPS 1.44 0.98 8.83 7.96 5.69 3.22 8.08 -68.43%
  QoQ % 46.94% -88.90% 10.93% 39.89% 76.71% -60.15% -
  Horiz. % 17.82% 12.13% 109.28% 98.51% 70.42% 39.85% 100.00%
DPS 0.00 0.00 0.00 1.55 1.55 0.00 1.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 77.89% 77.89% 0.00% 100.00%
NAPS 1.5009 1.5537 1.5348 1.5312 1.5208 1.5724 1.6226 -5.08%
  QoQ % -3.40% 1.23% 0.24% 0.68% -3.28% -3.09% -
  Horiz. % 92.50% 95.75% 94.59% 94.37% 93.73% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.9000 1.9000 2.0800 2.0900 1.9500 1.8500 1.8300 -
P/RPS 5.26 7.56 2.18 2.20 3.28 7.34 2.54 62.68%
  QoQ % -30.42% 246.79% -0.91% -32.93% -55.31% 188.98% -
  Horiz. % 207.09% 297.64% 85.83% 86.61% 129.13% 288.98% 100.00%
P/EPS 101.60 150.79 18.26 20.31 26.60 45.45 18.01 217.90%
  QoQ % -32.62% 725.79% -10.09% -23.65% -41.47% 152.36% -
  Horiz. % 564.13% 837.26% 101.39% 112.77% 147.70% 252.36% 100.00%
EY 0.98 0.66 5.48 4.92 3.76 2.20 5.55 -68.63%
  QoQ % 48.48% -87.96% 11.38% 30.85% 70.91% -60.36% -
  Horiz. % 17.66% 11.89% 98.74% 88.65% 67.75% 39.64% 100.00%
DY 0.00 0.00 0.00 0.96 1.03 0.00 1.37 -
  QoQ % 0.00% 0.00% 0.00% -6.80% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 70.07% 75.18% 0.00% 100.00%
P/NAPS 0.97 0.95 1.05 1.06 0.99 0.93 0.90 5.13%
  QoQ % 2.11% -9.52% -0.94% 7.07% 6.45% 3.33% -
  Horiz. % 107.78% 105.56% 116.67% 117.78% 110.00% 103.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 25/02/14 -
Price 1.6900 1.9200 1.9400 2.0400 2.0800 1.9500 1.7800 -
P/RPS 4.68 7.64 2.04 2.15 3.50 7.74 2.47 53.30%
  QoQ % -38.74% 274.51% -5.12% -38.57% -54.78% 213.36% -
  Horiz. % 189.47% 309.31% 82.59% 87.04% 141.70% 313.36% 100.00%
P/EPS 90.37 152.38 17.03 19.83 28.38 47.91 17.51 199.55%
  QoQ % -40.69% 794.77% -14.12% -30.13% -40.76% 173.62% -
  Horiz. % 516.11% 870.25% 97.26% 113.25% 162.08% 273.62% 100.00%
EY 1.11 0.66 5.87 5.04 3.52 2.09 5.71 -66.54%
  QoQ % 68.18% -88.76% 16.47% 43.18% 68.42% -63.40% -
  Horiz. % 19.44% 11.56% 102.80% 88.27% 61.65% 36.60% 100.00%
DY 0.00 0.00 0.00 0.98 0.96 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 2.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 70.00% 68.57% 0.00% 100.00%
P/NAPS 0.87 0.96 0.98 1.03 1.06 0.98 0.87 -
  QoQ % -9.37% -2.04% -4.85% -2.83% 8.16% 12.64% -
  Horiz. % 100.00% 110.34% 112.64% 118.39% 121.84% 112.64% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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