Highlights

[YNHPROP] QoQ Quarter Result on 2015-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -38.30%    YoY -     -87.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 112,156 44,509 57,179 112,820 43,861 103,229 56,201 58.58%
  QoQ % 151.98% -22.16% -49.32% 157.22% -57.51% 83.68% -
  Horiz. % 199.56% 79.20% 101.74% 200.74% 78.04% 183.68% 100.00%
PBT 18,408 4,059 2,396 4,031 4,671 9,629 8,247 70.88%
  QoQ % 353.51% 69.41% -40.56% -13.70% -51.49% 16.76% -
  Horiz. % 223.21% 49.22% 29.05% 48.88% 56.64% 116.76% 100.00%
Tax -5,972 -791 7,621 -2,528 -2,235 -4,451 -4,171 27.06%
  QoQ % -654.99% -110.38% 401.46% -13.11% 49.79% -6.71% -
  Horiz. % 143.18% 18.96% -182.71% 60.61% 53.58% 106.71% 100.00%
NP 12,436 3,268 10,017 1,503 2,436 5,178 4,076 110.50%
  QoQ % 280.54% -67.38% 566.47% -38.30% -52.95% 27.04% -
  Horiz. % 305.10% 80.18% 245.76% 36.87% 59.76% 127.04% 100.00%
NP to SH 12,436 3,268 10,017 1,503 2,436 5,178 4,076 110.50%
  QoQ % 280.54% -67.38% 566.47% -38.30% -52.95% 27.04% -
  Horiz. % 305.10% 80.18% 245.76% 36.87% 59.76% 127.04% 100.00%
Tax Rate 32.44 % 19.49 % -318.07 % 62.71 % 47.85 % 46.22 % 50.58 % -25.65%
  QoQ % 66.44% 106.13% -607.21% 31.06% 3.53% -8.62% -
  Horiz. % 64.14% 38.53% -628.85% 123.98% 94.60% 91.38% 100.00%
Total Cost 99,720 41,241 47,162 111,317 41,425 98,051 52,125 54.17%
  QoQ % 141.80% -12.55% -57.63% 168.72% -57.75% 88.11% -
  Horiz. % 191.31% 79.12% 90.48% 213.56% 79.47% 188.11% 100.00%
Net Worth 830,443 798,844 796,532 796,183 791,699 821,904 815,199 1.24%
  QoQ % 3.96% 0.29% 0.04% 0.57% -3.67% 0.82% -
  Horiz. % 101.87% 97.99% 97.71% 97.67% 97.12% 100.82% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 830,443 798,844 796,532 796,183 791,699 821,904 815,199 1.24%
  QoQ % 3.96% 0.29% 0.04% 0.57% -3.67% 0.82% -
  Horiz. % 101.87% 97.99% 97.71% 97.67% 97.12% 100.82% 100.00%
NOSH 413,156 403,456 402,289 406,216 405,999 410,952 411,717 0.23%
  QoQ % 2.40% 0.29% -0.97% 0.05% -1.21% -0.19% -
  Horiz. % 100.35% 97.99% 97.71% 98.66% 98.61% 99.81% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.09 % 7.34 % 17.52 % 1.33 % 5.55 % 5.02 % 7.25 % 32.79%
  QoQ % 51.09% -58.11% 1,217.29% -76.04% 10.56% -30.76% -
  Horiz. % 152.97% 101.24% 241.66% 18.34% 76.55% 69.24% 100.00%
ROE 1.50 % 0.41 % 1.26 % 0.19 % 0.31 % 0.63 % 0.50 % 108.15%
  QoQ % 265.85% -67.46% 563.16% -38.71% -50.79% 26.00% -
  Horiz. % 300.00% 82.00% 252.00% 38.00% 62.00% 126.00% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 27.15 11.03 14.21 27.77 10.80 25.12 13.65 58.22%
  QoQ % 146.15% -22.38% -48.83% 157.13% -57.01% 84.03% -
  Horiz. % 198.90% 80.81% 104.10% 203.44% 79.12% 184.03% 100.00%
EPS 3.01 0.81 2.49 0.37 0.60 1.26 0.99 110.01%
  QoQ % 271.60% -67.47% 572.97% -38.33% -52.38% 27.27% -
  Horiz. % 304.04% 81.82% 251.52% 37.37% 60.61% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0100 1.9800 1.9800 1.9600 1.9500 2.0000 1.9800 1.01%
  QoQ % 1.52% 0.00% 1.02% 0.51% -2.50% 1.01% -
  Horiz. % 101.52% 100.00% 100.00% 98.99% 98.48% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.20 8.41 10.81 21.33 8.29 19.51 10.62 58.61%
  QoQ % 152.08% -22.20% -49.32% 157.30% -57.51% 83.71% -
  Horiz. % 199.62% 79.19% 101.79% 200.85% 78.06% 183.71% 100.00%
EPS 2.35 0.62 1.89 0.28 0.46 0.98 0.77 110.55%
  QoQ % 279.03% -67.20% 575.00% -39.13% -53.06% 27.27% -
  Horiz. % 305.19% 80.52% 245.45% 36.36% 59.74% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5698 1.5101 1.5057 1.5051 1.4966 1.5537 1.5410 1.24%
  QoQ % 3.95% 0.29% 0.04% 0.57% -3.68% 0.82% -
  Horiz. % 101.87% 97.99% 97.71% 97.67% 97.12% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.8800 1.9400 1.8200 1.8400 1.9000 1.9000 2.0800 -
P/RPS 6.93 17.59 12.80 6.63 17.59 7.56 15.24 -40.90%
  QoQ % -60.60% 37.42% 93.06% -62.31% 132.67% -50.39% -
  Horiz. % 45.47% 115.42% 83.99% 43.50% 115.42% 49.61% 100.00%
P/EPS 62.46 239.51 73.09 497.30 316.67 150.79 210.10 -55.49%
  QoQ % -73.92% 227.69% -85.30% 57.04% 110.01% -28.23% -
  Horiz. % 29.73% 114.00% 34.79% 236.70% 150.72% 71.77% 100.00%
EY 1.60 0.42 1.37 0.20 0.32 0.66 0.48 123.31%
  QoQ % 280.95% -69.34% 585.00% -37.50% -51.52% 37.50% -
  Horiz. % 333.33% 87.50% 285.42% 41.67% 66.67% 137.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.98 0.92 0.94 0.97 0.95 1.05 -7.12%
  QoQ % -4.08% 6.52% -2.13% -3.09% 2.11% -9.52% -
  Horiz. % 89.52% 93.33% 87.62% 89.52% 92.38% 90.48% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.9200 1.8800 1.9500 1.9000 1.6900 1.9200 1.9400 -
P/RPS 7.07 17.04 13.72 6.84 15.64 7.64 14.21 -37.24%
  QoQ % -58.51% 24.20% 100.58% -56.27% 104.71% -46.24% -
  Horiz. % 49.75% 119.92% 96.55% 48.14% 110.06% 53.76% 100.00%
P/EPS 63.79 232.10 78.31 513.51 281.67 152.38 195.96 -52.71%
  QoQ % -72.52% 196.39% -84.75% 82.31% 84.85% -22.24% -
  Horiz. % 32.55% 118.44% 39.96% 262.05% 143.74% 77.76% 100.00%
EY 1.57 0.43 1.28 0.19 0.36 0.66 0.51 111.76%
  QoQ % 265.12% -66.41% 573.68% -47.22% -45.45% 29.41% -
  Horiz. % 307.84% 84.31% 250.98% 37.25% 70.59% 129.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.95 0.98 0.97 0.87 0.96 0.98 -1.37%
  QoQ % 1.05% -3.06% 1.03% 11.49% -9.37% -2.04% -
  Horiz. % 97.96% 96.94% 100.00% 98.98% 88.78% 97.96% 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.
 


 

135  96  366  1694 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 SAPNRG 0.270.00 
 ARMADA 0.39+0.005 
 AME 1.37+0.07 
 EKOVEST 0.825+0.015 
 ISTONE 0.20+0.005 
 ANZO 0.02-0.005 
 OPCOM 0.80+0.025 
 GPACKET 0.745+0.03 
 GPACKET-WB 0.2950.00 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. THE COMPLETE LIST OF COUNTERS TO WATCH OUT FOR FROM BUDGET 2020 The Pelham Blue Fund
4. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
5. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. good dividend yield stock, potentially > 5% good dividend yield stock, potentially > 5% dividend yield
Partners & Brokers