Highlights

[YNHPROP] QoQ 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 -     -66.06%    YoY -     -43.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 112,820 43,861 103,229 56,201 144,025 138,873 105,280 4.71%
  QoQ % 157.22% -57.51% 83.68% -60.98% 3.71% 31.91% -
  Horiz. % 107.16% 41.66% 98.05% 53.38% 136.80% 131.91% 100.00%
PBT 4,031 4,671 9,629 8,247 17,909 19,097 24,008 -69.53%
  QoQ % -13.70% -51.49% 16.76% -53.95% -6.22% -20.46% -
  Horiz. % 16.79% 19.46% 40.11% 34.35% 74.60% 79.54% 100.00%
Tax -2,528 -2,235 -4,451 -4,171 -5,898 -6,023 -6,996 -49.24%
  QoQ % -13.11% 49.79% -6.71% 29.28% 2.08% 13.91% -
  Horiz. % 36.13% 31.95% 63.62% 59.62% 84.31% 86.09% 100.00%
NP 1,503 2,436 5,178 4,076 12,011 13,074 17,012 -80.13%
  QoQ % -38.30% -52.95% 27.04% -66.06% -8.13% -23.15% -
  Horiz. % 8.83% 14.32% 30.44% 23.96% 70.60% 76.85% 100.00%
NP to SH 1,503 2,436 5,178 4,076 12,011 13,074 17,012 -80.13%
  QoQ % -38.30% -52.95% 27.04% -66.06% -8.13% -23.15% -
  Horiz. % 8.83% 14.32% 30.44% 23.96% 70.60% 76.85% 100.00%
Tax Rate 62.71 % 47.85 % 46.22 % 50.58 % 32.93 % 31.54 % 29.14 % 66.61%
  QoQ % 31.06% 3.53% -8.62% 53.60% 4.41% 8.24% -
  Horiz. % 215.20% 164.21% 158.61% 173.58% 113.01% 108.24% 100.00%
Total Cost 111,317 41,425 98,051 52,125 132,014 125,799 88,268 16.71%
  QoQ % 168.72% -57.75% 88.11% -60.52% 4.94% 42.52% -
  Horiz. % 126.11% 46.93% 111.08% 59.05% 149.56% 142.52% 100.00%
Net Worth 796,183 791,699 821,904 815,199 803,438 790,896 831,790 -2.87%
  QoQ % 0.57% -3.67% 0.82% 1.46% 1.59% -4.92% -
  Horiz. % 95.72% 95.18% 98.81% 98.01% 96.59% 95.08% 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 - - - - 8,115 8,070 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.56% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.56% 100.00% -
Div Payout % - % - % - % - % 67.57 % 61.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9.46% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 109.46% 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 796,183 791,699 821,904 815,199 803,438 790,896 831,790 -2.87%
  QoQ % 0.57% -3.67% 0.82% 1.46% 1.59% -4.92% -
  Horiz. % 95.72% 95.18% 98.81% 98.01% 96.59% 95.08% 100.00%
NOSH 406,216 405,999 410,952 411,717 405,777 403,518 417,985 -1.88%
  QoQ % 0.05% -1.21% -0.19% 1.46% 0.56% -3.46% -
  Horiz. % 97.18% 97.13% 98.32% 98.50% 97.08% 96.54% 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 1.33 % 5.55 % 5.02 % 7.25 % 8.34 % 9.41 % 16.16 % -81.05%
  QoQ % -76.04% 10.56% -30.76% -13.07% -11.37% -41.77% -
  Horiz. % 8.23% 34.34% 31.06% 44.86% 51.61% 58.23% 100.00%
ROE 0.19 % 0.31 % 0.63 % 0.50 % 1.49 % 1.65 % 2.05 % -79.49%
  QoQ % -38.71% -50.79% 26.00% -66.44% -9.70% -19.51% -
  Horiz. % 9.27% 15.12% 30.73% 24.39% 72.68% 80.49% 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 27.77 10.80 25.12 13.65 35.49 34.42 25.19 6.71%
  QoQ % 157.13% -57.01% 84.03% -61.54% 3.11% 36.64% -
  Horiz. % 110.24% 42.87% 99.72% 54.19% 140.89% 136.64% 100.00%
EPS 0.37 0.60 1.26 0.99 2.96 3.24 4.07 -79.75%
  QoQ % -38.33% -52.38% 27.27% -66.55% -8.64% -20.39% -
  Horiz. % 9.09% 14.74% 30.96% 24.32% 72.73% 79.61% 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 - 530,384
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.33 8.29 19.51 10.62 27.23 26.25 19.90 4.73%
  QoQ % 157.30% -57.51% 83.71% -61.00% 3.73% 31.91% -
  Horiz. % 107.19% 41.66% 98.04% 53.37% 136.83% 131.91% 100.00%
EPS 0.28 0.46 0.98 0.77 2.27 2.47 3.22 -80.34%
  QoQ % -39.13% -53.06% 27.27% -66.08% -8.10% -23.29% -
  Horiz. % 8.70% 14.29% 30.43% 23.91% 70.50% 76.71% 100.00%
DPS 0.00 0.00 0.00 0.00 1.53 1.53 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 1.5051 1.4966 1.5537 1.5410 1.5188 1.4951 1.5724 -2.87%
  QoQ % 0.57% -3.68% 0.82% 1.46% 1.59% -4.92% -
  Horiz. % 95.72% 95.18% 98.81% 98.00% 96.59% 95.08% 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 6.63 17.59 7.56 15.24 5.89 5.67 7.34 -6.55%
  QoQ % -62.31% 132.67% -50.39% 158.74% 3.88% -22.75% -
  Horiz. % 90.33% 239.65% 103.00% 207.63% 80.25% 77.25% 100.00%
P/EPS 497.30 316.67 150.79 210.10 70.61 60.19 45.45 392.14%
  QoQ % 57.04% 110.01% -28.23% 197.55% 17.31% 32.43% -
  Horiz. % 1,094.17% 696.74% 331.77% 462.27% 155.36% 132.43% 100.00%
EY 0.20 0.32 0.66 0.48 1.42 1.66 2.20 -79.75%
  QoQ % -37.50% -51.52% 37.50% -66.20% -14.46% -24.55% -
  Horiz. % 9.09% 14.55% 30.00% 21.82% 64.55% 75.45% 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 6.84 15.64 7.64 14.21 5.75 6.04 7.74 -7.90%
  QoQ % -56.27% 104.71% -46.24% 147.13% -4.80% -21.96% -
  Horiz. % 88.37% 202.07% 98.71% 183.59% 74.29% 78.04% 100.00%
P/EPS 513.51 281.67 152.38 195.96 68.92 64.20 47.91 385.42%
  QoQ % 82.31% 84.85% -22.24% 184.33% 7.35% 34.00% -
  Horiz. % 1,071.82% 587.91% 318.05% 409.02% 143.85% 134.00% 100.00%
EY 0.19 0.36 0.66 0.51 1.45 1.56 2.09 -79.75%
  QoQ % -47.22% -45.45% 29.41% -64.83% -7.05% -25.36% -
  Horiz. % 9.09% 17.22% 31.58% 24.40% 69.38% 74.64% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers