Highlights

[YNHPROP] QoQ Quarter Result on 2015-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -52.95%    YoY -     -81.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 44,509 57,179 112,820 43,861 103,229 56,201 144,025 -54.26%
  QoQ % -22.16% -49.32% 157.22% -57.51% 83.68% -60.98% -
  Horiz. % 30.90% 39.70% 78.33% 30.45% 71.67% 39.02% 100.00%
PBT 4,059 2,396 4,031 4,671 9,629 8,247 17,909 -62.79%
  QoQ % 69.41% -40.56% -13.70% -51.49% 16.76% -53.95% -
  Horiz. % 22.66% 13.38% 22.51% 26.08% 53.77% 46.05% 100.00%
Tax -791 7,621 -2,528 -2,235 -4,451 -4,171 -5,898 -73.77%
  QoQ % -110.38% 401.46% -13.11% 49.79% -6.71% 29.28% -
  Horiz. % 13.41% -129.21% 42.86% 37.89% 75.47% 70.72% 100.00%
NP 3,268 10,017 1,503 2,436 5,178 4,076 12,011 -57.98%
  QoQ % -67.38% 566.47% -38.30% -52.95% 27.04% -66.06% -
  Horiz. % 27.21% 83.40% 12.51% 20.28% 43.11% 33.94% 100.00%
NP to SH 3,268 10,017 1,503 2,436 5,178 4,076 12,011 -57.98%
  QoQ % -67.38% 566.47% -38.30% -52.95% 27.04% -66.06% -
  Horiz. % 27.21% 83.40% 12.51% 20.28% 43.11% 33.94% 100.00%
Tax Rate 19.49 % -318.07 % 62.71 % 47.85 % 46.22 % 50.58 % 32.93 % -29.48%
  QoQ % 106.13% -607.21% 31.06% 3.53% -8.62% 53.60% -
  Horiz. % 59.19% -965.90% 190.43% 145.31% 140.36% 153.60% 100.00%
Total Cost 41,241 47,162 111,317 41,425 98,051 52,125 132,014 -53.93%
  QoQ % -12.55% -57.63% 168.72% -57.75% 88.11% -60.52% -
  Horiz. % 31.24% 35.72% 84.32% 31.38% 74.27% 39.48% 100.00%
Net Worth 798,844 796,532 796,183 791,699 821,904 815,199 803,438 -0.38%
  QoQ % 0.29% 0.04% 0.57% -3.67% 0.82% 1.46% -
  Horiz. % 99.43% 99.14% 99.10% 98.54% 102.30% 101.46% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 8,115 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 67.57 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 798,844 796,532 796,183 791,699 821,904 815,199 803,438 -0.38%
  QoQ % 0.29% 0.04% 0.57% -3.67% 0.82% 1.46% -
  Horiz. % 99.43% 99.14% 99.10% 98.54% 102.30% 101.46% 100.00%
NOSH 403,456 402,289 406,216 405,999 410,952 411,717 405,777 -0.38%
  QoQ % 0.29% -0.97% 0.05% -1.21% -0.19% 1.46% -
  Horiz. % 99.43% 99.14% 100.11% 100.05% 101.28% 101.46% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.34 % 17.52 % 1.33 % 5.55 % 5.02 % 7.25 % 8.34 % -8.16%
  QoQ % -58.11% 1,217.29% -76.04% 10.56% -30.76% -13.07% -
  Horiz. % 88.01% 210.07% 15.95% 66.55% 60.19% 86.93% 100.00%
ROE 0.41 % 1.26 % 0.19 % 0.31 % 0.63 % 0.50 % 1.49 % -57.66%
  QoQ % -67.46% 563.16% -38.71% -50.79% 26.00% -66.44% -
  Horiz. % 27.52% 84.56% 12.75% 20.81% 42.28% 33.56% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.03 14.21 27.77 10.80 25.12 13.65 35.49 -54.08%
  QoQ % -22.38% -48.83% 157.13% -57.01% 84.03% -61.54% -
  Horiz. % 31.08% 40.04% 78.25% 30.43% 70.78% 38.46% 100.00%
EPS 0.81 2.49 0.37 0.60 1.26 0.99 2.96 -57.82%
  QoQ % -67.47% 572.97% -38.33% -52.38% 27.27% -66.55% -
  Horiz. % 27.36% 84.12% 12.50% 20.27% 42.57% 33.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.9800 1.9800 1.9600 1.9500 2.0000 1.9800 1.9800 -
  QoQ % 0.00% 1.02% 0.51% -2.50% 1.01% 0.00% -
  Horiz. % 100.00% 100.00% 98.99% 98.48% 101.01% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.41 10.81 21.33 8.29 19.51 10.62 27.23 -54.28%
  QoQ % -22.20% -49.32% 157.30% -57.51% 83.71% -61.00% -
  Horiz. % 30.89% 39.70% 78.33% 30.44% 71.65% 39.00% 100.00%
EPS 0.62 1.89 0.28 0.46 0.98 0.77 2.27 -57.87%
  QoQ % -67.20% 575.00% -39.13% -53.06% 27.27% -66.08% -
  Horiz. % 27.31% 83.26% 12.33% 20.26% 43.17% 33.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5101 1.5057 1.5051 1.4966 1.5537 1.5410 1.5188 -0.38%
  QoQ % 0.29% 0.04% 0.57% -3.68% 0.82% 1.46% -
  Horiz. % 99.43% 99.14% 99.10% 98.54% 102.30% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.9400 1.8200 1.8400 1.9000 1.9000 2.0800 2.0900 -
P/RPS 17.59 12.80 6.63 17.59 7.56 15.24 5.89 107.24%
  QoQ % 37.42% 93.06% -62.31% 132.67% -50.39% 158.74% -
  Horiz. % 298.64% 217.32% 112.56% 298.64% 128.35% 258.74% 100.00%
P/EPS 239.51 73.09 497.30 316.67 150.79 210.10 70.61 125.59%
  QoQ % 227.69% -85.30% 57.04% 110.01% -28.23% 197.55% -
  Horiz. % 339.20% 103.51% 704.29% 448.48% 213.55% 297.55% 100.00%
EY 0.42 1.37 0.20 0.32 0.66 0.48 1.42 -55.57%
  QoQ % -69.34% 585.00% -37.50% -51.52% 37.50% -66.20% -
  Horiz. % 29.58% 96.48% 14.08% 22.54% 46.48% 33.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.98 0.92 0.94 0.97 0.95 1.05 1.06 -5.09%
  QoQ % 6.52% -2.13% -3.09% 2.11% -9.52% -0.94% -
  Horiz. % 92.45% 86.79% 88.68% 91.51% 89.62% 99.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 27/08/15 26/05/15 27/02/15 28/11/14 -
Price 1.8800 1.9500 1.9000 1.6900 1.9200 1.9400 2.0400 -
P/RPS 17.04 13.72 6.84 15.64 7.64 14.21 5.75 106.18%
  QoQ % 24.20% 100.58% -56.27% 104.71% -46.24% 147.13% -
  Horiz. % 296.35% 238.61% 118.96% 272.00% 132.87% 247.13% 100.00%
P/EPS 232.10 78.31 513.51 281.67 152.38 195.96 68.92 124.51%
  QoQ % 196.39% -84.75% 82.31% 84.85% -22.24% 184.33% -
  Horiz. % 336.77% 113.62% 745.08% 408.69% 221.10% 284.33% 100.00%
EY 0.43 1.28 0.19 0.36 0.66 0.51 1.45 -55.50%
  QoQ % -66.41% 573.68% -47.22% -45.45% 29.41% -64.83% -
  Horiz. % 29.66% 88.28% 13.10% 24.83% 45.52% 35.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.95 0.98 0.97 0.87 0.96 0.98 1.03 -5.24%
  QoQ % -3.06% 1.03% 11.49% -9.37% -2.04% -4.85% -
  Horiz. % 92.23% 95.15% 94.17% 84.47% 93.20% 95.15% 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers