Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     10.97%    YoY -     9.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 259,910 147,090 103,229 390,505 388,179 244,153 105,280 82.56%
  QoQ % 76.70% 42.49% -73.57% 0.60% 58.99% 131.91% -
  Horiz. % 246.88% 139.71% 98.05% 370.92% 368.71% 231.91% 100.00%
PBT 18,331 14,299 9,629 69,984 61,015 43,106 24,008 -16.45%
  QoQ % 28.20% 48.50% -86.24% 14.70% 41.55% 79.55% -
  Horiz. % 76.35% 59.56% 40.11% 291.50% 254.14% 179.55% 100.00%
Tax -9,214 -6,685 -4,451 -23,270 -18,918 -13,020 -6,996 20.13%
  QoQ % -37.83% -50.19% 80.87% -23.00% -45.30% -86.11% -
  Horiz. % 131.70% 95.55% 63.62% 332.62% 270.41% 186.11% 100.00%
NP 9,117 7,614 5,178 46,714 42,097 30,086 17,012 -34.00%
  QoQ % 19.74% 47.05% -88.92% 10.97% 39.92% 76.85% -
  Horiz. % 53.59% 44.76% 30.44% 274.59% 247.45% 176.85% 100.00%
NP to SH 9,117 7,614 5,178 46,714 42,097 30,086 17,012 -34.00%
  QoQ % 19.74% 47.05% -88.92% 10.97% 39.92% 76.85% -
  Horiz. % 53.59% 44.76% 30.44% 274.59% 247.45% 176.85% 100.00%
Tax Rate 50.26 % 46.75 % 46.22 % 33.25 % 31.01 % 30.20 % 29.14 % 43.77%
  QoQ % 7.51% 1.15% 39.01% 7.22% 2.68% 3.64% -
  Horiz. % 172.48% 160.43% 158.61% 114.10% 106.42% 103.64% 100.00%
Total Cost 250,793 139,476 98,051 343,791 346,082 214,067 88,268 100.48%
  QoQ % 79.81% 42.25% -71.48% -0.66% 61.67% 142.52% -
  Horiz. % 284.13% 158.01% 111.08% 389.49% 392.08% 242.52% 100.00%
Net Worth 797,737 793,973 821,904 811,923 810,029 804,482 831,790 -2.75%
  QoQ % 0.47% -3.40% 1.23% 0.23% 0.69% -3.28% -
  Horiz. % 95.91% 95.45% 98.81% 97.61% 97.38% 96.72% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 8,182 8,209 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.67% 100.00% -
Div Payout % - % - % - % - % 19.44 % 27.29 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -28.77% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 71.23% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 797,737 793,973 821,904 811,923 810,029 804,482 831,790 -2.75%
  QoQ % 0.47% -3.40% 1.23% 0.23% 0.69% -3.28% -
  Horiz. % 95.91% 95.45% 98.81% 97.61% 97.38% 96.72% 100.00%
NOSH 407,008 407,165 410,952 410,062 409,105 410,450 417,985 -1.76%
  QoQ % -0.04% -0.92% 0.22% 0.23% -0.33% -1.80% -
  Horiz. % 97.37% 97.41% 98.32% 98.10% 97.88% 98.20% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.51 % 5.18 % 5.02 % 11.96 % 10.84 % 12.32 % 16.16 % -63.83%
  QoQ % -32.24% 3.19% -58.03% 10.33% -12.01% -23.76% -
  Horiz. % 21.72% 32.05% 31.06% 74.01% 67.08% 76.24% 100.00%
ROE 1.14 % 0.96 % 0.63 % 5.75 % 5.20 % 3.74 % 2.05 % -32.35%
  QoQ % 18.75% 52.38% -89.04% 10.58% 39.04% 82.44% -
  Horiz. % 55.61% 46.83% 30.73% 280.49% 253.66% 182.44% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 63.86 36.13 25.12 95.23 94.88 59.48 25.19 85.82%
  QoQ % 76.75% 43.83% -73.62% 0.37% 59.52% 136.13% -
  Horiz. % 253.51% 143.43% 99.72% 378.05% 376.66% 236.13% 100.00%
EPS 2.24 1.87 1.26 11.38 10.29 7.33 4.07 -32.82%
  QoQ % 19.79% 48.41% -88.93% 10.59% 40.38% 80.10% -
  Horiz. % 55.04% 45.95% 30.96% 279.61% 252.83% 180.10% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.9600 1.9500 2.0000 1.9800 1.9800 1.9600 1.9900 -1.01%
  QoQ % 0.51% -2.50% 1.01% 0.00% 1.02% -1.51% -
  Horiz. % 98.49% 97.99% 100.50% 99.50% 99.50% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 49.13 27.81 19.51 73.82 73.38 46.15 19.90 82.57%
  QoQ % 76.66% 42.54% -73.57% 0.60% 59.00% 131.91% -
  Horiz. % 246.88% 139.75% 98.04% 370.95% 368.74% 231.91% 100.00%
EPS 1.72 1.44 0.98 8.83 7.96 5.69 3.22 -34.14%
  QoQ % 19.44% 46.94% -88.90% 10.93% 39.89% 76.71% -
  Horiz. % 53.42% 44.72% 30.43% 274.22% 247.20% 176.71% 100.00%
DPS 0.00 0.00 0.00 0.00 1.55 1.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.5080 1.5009 1.5537 1.5348 1.5312 1.5208 1.5724 -2.75%
  QoQ % 0.47% -3.40% 1.23% 0.24% 0.68% -3.28% -
  Horiz. % 95.90% 95.45% 98.81% 97.61% 97.38% 96.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.8400 1.9000 1.9000 2.0800 2.0900 1.9500 1.8500 -
P/RPS 2.88 5.26 7.56 2.18 2.20 3.28 7.34 -46.37%
  QoQ % -45.25% -30.42% 246.79% -0.91% -32.93% -55.31% -
  Horiz. % 39.24% 71.66% 103.00% 29.70% 29.97% 44.69% 100.00%
P/EPS 82.14 101.60 150.79 18.26 20.31 26.60 45.45 48.32%
  QoQ % -19.15% -32.62% 725.79% -10.09% -23.65% -41.47% -
  Horiz. % 180.73% 223.54% 331.77% 40.18% 44.69% 58.53% 100.00%
EY 1.22 0.98 0.66 5.48 4.92 3.76 2.20 -32.48%
  QoQ % 24.49% 48.48% -87.96% 11.38% 30.85% 70.91% -
  Horiz. % 55.45% 44.55% 30.00% 249.09% 223.64% 170.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.96 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.80% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.20% 100.00% -
P/NAPS 0.94 0.97 0.95 1.05 1.06 0.99 0.93 0.71%
  QoQ % -3.09% 2.11% -9.52% -0.94% 7.07% 6.45% -
  Horiz. % 101.08% 104.30% 102.15% 112.90% 113.98% 106.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 26/05/15 27/02/15 28/11/14 28/08/14 22/05/14 -
Price 1.9000 1.6900 1.9200 1.9400 2.0400 2.0800 1.9500 -
P/RPS 2.98 4.68 7.64 2.04 2.15 3.50 7.74 -47.05%
  QoQ % -36.32% -38.74% 274.51% -5.12% -38.57% -54.78% -
  Horiz. % 38.50% 60.47% 98.71% 26.36% 27.78% 45.22% 100.00%
P/EPS 84.82 90.37 152.38 17.03 19.83 28.38 47.91 46.30%
  QoQ % -6.14% -40.69% 794.77% -14.12% -30.13% -40.76% -
  Horiz. % 177.04% 188.62% 318.05% 35.55% 41.39% 59.24% 100.00%
EY 1.18 1.11 0.66 5.87 5.04 3.52 2.09 -31.67%
  QoQ % 6.31% 68.18% -88.76% 16.47% 43.18% 68.42% -
  Horiz. % 56.46% 53.11% 31.58% 280.86% 241.15% 168.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.98 0.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.08% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 102.08% 100.00% -
P/NAPS 0.97 0.87 0.96 0.98 1.03 1.06 0.98 -0.68%
  QoQ % 11.49% -9.37% -2.04% -4.85% -2.83% 8.16% -
  Horiz. % 98.98% 88.78% 97.96% 100.00% 105.10% 108.16% 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers