Highlights

[YNHPROP] QoQ Cumulative 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 -     -88.92%    YoY -     -69.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 306,495 259,910 147,090 103,229 390,505 388,179 244,153 16.32%
  QoQ % 17.92% 76.70% 42.49% -73.57% 0.60% 58.99% -
  Horiz. % 125.53% 106.45% 60.25% 42.28% 159.94% 158.99% 100.00%
PBT 25,058 18,331 14,299 9,629 69,984 61,015 43,106 -30.28%
  QoQ % 36.70% 28.20% 48.50% -86.24% 14.70% 41.55% -
  Horiz. % 58.13% 42.53% 33.17% 22.34% 162.35% 141.55% 100.00%
Tax -6,483 -9,214 -6,685 -4,451 -23,270 -18,918 -13,020 -37.10%
  QoQ % 29.64% -37.83% -50.19% 80.87% -23.00% -45.30% -
  Horiz. % 49.79% 70.77% 51.34% 34.19% 178.73% 145.30% 100.00%
NP 18,575 9,117 7,614 5,178 46,714 42,097 30,086 -27.43%
  QoQ % 103.74% 19.74% 47.05% -88.92% 10.97% 39.92% -
  Horiz. % 61.74% 30.30% 25.31% 17.21% 155.27% 139.92% 100.00%
NP to SH 18,575 9,117 7,614 5,178 46,714 42,097 30,086 -27.43%
  QoQ % 103.74% 19.74% 47.05% -88.92% 10.97% 39.92% -
  Horiz. % 61.74% 30.30% 25.31% 17.21% 155.27% 139.92% 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 287,920 250,793 139,476 98,051 343,791 346,082 214,067 21.78%
  QoQ % 14.80% 79.81% 42.25% -71.48% -0.66% 61.67% -
  Horiz. % 134.50% 117.16% 65.16% 45.80% 160.60% 161.67% 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 - - - - - 8,182 8,209 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.33% -
  Horiz. % 0.00% 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% 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 % 1.14 % 0.96 % 0.63 % 5.75 % 5.20 % 3.74 % -27.20%
  QoQ % 103.51% 18.75% 52.38% -89.04% 10.58% 39.04% -
  Horiz. % 62.03% 30.48% 25.67% 16.84% 153.74% 139.04% 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 63.86 36.13 25.12 95.23 94.88 59.48 17.63%
  QoQ % 18.90% 76.75% 43.83% -73.62% 0.37% 59.52% -
  Horiz. % 127.66% 107.36% 60.74% 42.23% 160.10% 159.52% 100.00%
EPS 4.60 2.24 1.87 1.26 11.38 10.29 7.33 -26.64%
  QoQ % 105.36% 19.79% 48.41% -88.93% 10.59% 40.38% -
  Horiz. % 62.76% 30.56% 25.51% 17.19% 155.25% 140.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 49.13 27.81 19.51 73.82 73.38 46.15 16.33%
  QoQ % 17.93% 76.66% 42.54% -73.57% 0.60% 59.00% -
  Horiz. % 125.55% 106.46% 60.26% 42.28% 159.96% 159.00% 100.00%
EPS 3.51 1.72 1.44 0.98 8.83 7.96 5.69 -27.47%
  QoQ % 104.07% 19.44% 46.94% -88.90% 10.93% 39.89% -
  Horiz. % 61.69% 30.23% 25.31% 17.22% 155.18% 139.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.55 1.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 2.88 5.26 7.56 2.18 2.20 3.28 -18.75%
  QoQ % -16.67% -45.25% -30.42% 246.79% -0.91% -32.93% -
  Horiz. % 73.17% 87.80% 160.37% 230.49% 66.46% 67.07% 100.00%
P/EPS 39.55 82.14 101.60 150.79 18.26 20.31 26.60 30.18%
  QoQ % -51.85% -19.15% -32.62% 725.79% -10.09% -23.65% -
  Horiz. % 148.68% 308.80% 381.95% 566.88% 68.65% 76.35% 100.00%
EY 2.53 1.22 0.98 0.66 5.48 4.92 3.76 -23.16%
  QoQ % 107.38% 24.49% 48.48% -87.96% 11.38% 30.85% -
  Horiz. % 67.29% 32.45% 26.06% 17.55% 145.74% 130.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.96 1.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.20% 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 2.98 4.68 7.64 2.04 2.15 3.50 -18.56%
  QoQ % -13.76% -36.32% -38.74% 274.51% -5.12% -38.57% -
  Horiz. % 73.43% 85.14% 133.71% 218.29% 58.29% 61.43% 100.00%
P/EPS 42.38 84.82 90.37 152.38 17.03 19.83 28.38 30.55%
  QoQ % -50.04% -6.14% -40.69% 794.77% -14.12% -30.13% -
  Horiz. % 149.33% 298.87% 318.43% 536.93% 60.01% 69.87% 100.00%
EY 2.36 1.18 1.11 0.66 5.87 5.04 3.52 -23.34%
  QoQ % 100.00% 6.31% 68.18% -88.76% 16.47% 43.18% -
  Horiz. % 67.05% 33.52% 31.53% 18.75% 166.76% 143.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 102.08% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers