Highlights

[YNHPROP] QoQ Quarter Result on 2015-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     566.47%    YoY -     145.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 90,037 112,156 44,509 57,179 112,820 43,861 103,229 -8.69%
  QoQ % -19.72% 151.98% -22.16% -49.32% 157.22% -57.51% -
  Horiz. % 87.22% 108.65% 43.12% 55.39% 109.29% 42.49% 100.00%
PBT 13,020 18,408 4,059 2,396 4,031 4,671 9,629 22.21%
  QoQ % -29.27% 353.51% 69.41% -40.56% -13.70% -51.49% -
  Horiz. % 135.22% 191.17% 42.15% 24.88% 41.86% 48.51% 100.00%
Tax -2,976 -5,972 -791 7,621 -2,528 -2,235 -4,451 -23.48%
  QoQ % 50.17% -654.99% -110.38% 401.46% -13.11% 49.79% -
  Horiz. % 66.86% 134.17% 17.77% -171.22% 56.80% 50.21% 100.00%
NP 10,044 12,436 3,268 10,017 1,503 2,436 5,178 55.35%
  QoQ % -19.23% 280.54% -67.38% 566.47% -38.30% -52.95% -
  Horiz. % 193.97% 240.17% 63.11% 193.45% 29.03% 47.05% 100.00%
NP to SH 10,044 12,436 3,268 10,017 1,503 2,436 5,178 55.35%
  QoQ % -19.23% 280.54% -67.38% 566.47% -38.30% -52.95% -
  Horiz. % 193.97% 240.17% 63.11% 193.45% 29.03% 47.05% 100.00%
Tax Rate 22.86 % 32.44 % 19.49 % -318.07 % 62.71 % 47.85 % 46.22 % -37.38%
  QoQ % -29.53% 66.44% 106.13% -607.21% 31.06% 3.53% -
  Horiz. % 49.46% 70.19% 42.17% -688.17% 135.68% 103.53% 100.00%
Total Cost 79,993 99,720 41,241 47,162 111,317 41,425 98,051 -12.66%
  QoQ % -19.78% 141.80% -12.55% -57.63% 168.72% -57.75% -
  Horiz. % 81.58% 101.70% 42.06% 48.10% 113.53% 42.25% 100.00%
Net Worth 776,562 830,443 798,844 796,532 796,183 791,699 821,904 -3.70%
  QoQ % -6.49% 3.96% 0.29% 0.04% 0.57% -3.67% -
  Horiz. % 94.48% 101.04% 97.19% 96.91% 96.87% 96.33% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 776,562 830,443 798,844 796,532 796,183 791,699 821,904 -3.70%
  QoQ % -6.49% 3.96% 0.29% 0.04% 0.57% -3.67% -
  Horiz. % 94.48% 101.04% 97.19% 96.91% 96.87% 96.33% 100.00%
NOSH 459,504 413,156 403,456 402,289 406,216 405,999 410,952 7.71%
  QoQ % 11.22% 2.40% 0.29% -0.97% 0.05% -1.21% -
  Horiz. % 111.81% 100.54% 98.18% 97.89% 98.85% 98.79% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.16 % 11.09 % 7.34 % 17.52 % 1.33 % 5.55 % 5.02 % 70.09%
  QoQ % 0.63% 51.09% -58.11% 1,217.29% -76.04% 10.56% -
  Horiz. % 222.31% 220.92% 146.22% 349.00% 26.49% 110.56% 100.00%
ROE 1.29 % 1.50 % 0.41 % 1.26 % 0.19 % 0.31 % 0.63 % 61.04%
  QoQ % -14.00% 265.85% -67.46% 563.16% -38.71% -50.79% -
  Horiz. % 204.76% 238.10% 65.08% 200.00% 30.16% 49.21% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.59 27.15 11.03 14.21 27.77 10.80 25.12 -15.24%
  QoQ % -27.85% 146.15% -22.38% -48.83% 157.13% -57.01% -
  Horiz. % 77.99% 108.08% 43.91% 56.57% 110.55% 42.99% 100.00%
EPS 2.19 3.01 0.81 2.49 0.37 0.60 1.26 44.41%
  QoQ % -27.24% 271.60% -67.47% 572.97% -38.33% -52.38% -
  Horiz. % 173.81% 238.89% 64.29% 197.62% 29.37% 47.62% 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 1.6900 2.0100 1.9800 1.9800 1.9600 1.9500 2.0000 -10.59%
  QoQ % -15.92% 1.52% 0.00% 1.02% 0.51% -2.50% -
  Horiz. % 84.50% 100.50% 99.00% 99.00% 98.00% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.02 21.20 8.41 10.81 21.33 8.29 19.51 -8.68%
  QoQ % -19.72% 152.08% -22.20% -49.32% 157.30% -57.51% -
  Horiz. % 87.24% 108.66% 43.11% 55.41% 109.33% 42.49% 100.00%
EPS 1.90 2.35 0.62 1.89 0.28 0.46 0.98 55.30%
  QoQ % -19.15% 279.03% -67.20% 575.00% -39.13% -53.06% -
  Horiz. % 193.88% 239.80% 63.27% 192.86% 28.57% 46.94% 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 1.4680 1.5698 1.5101 1.5057 1.5051 1.4966 1.5537 -3.70%
  QoQ % -6.48% 3.95% 0.29% 0.04% 0.57% -3.68% -
  Horiz. % 94.48% 101.04% 97.19% 96.91% 96.87% 96.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.6200 1.8800 1.9400 1.8200 1.8400 1.9000 1.9000 -
P/RPS 8.27 6.93 17.59 12.80 6.63 17.59 7.56 6.15%
  QoQ % 19.34% -60.60% 37.42% 93.06% -62.31% 132.67% -
  Horiz. % 109.39% 91.67% 232.67% 169.31% 87.70% 232.67% 100.00%
P/EPS 74.11 62.46 239.51 73.09 497.30 316.67 150.79 -37.64%
  QoQ % 18.65% -73.92% 227.69% -85.30% 57.04% 110.01% -
  Horiz. % 49.15% 41.42% 158.84% 48.47% 329.80% 210.01% 100.00%
EY 1.35 1.60 0.42 1.37 0.20 0.32 0.66 60.93%
  QoQ % -15.62% 280.95% -69.34% 585.00% -37.50% -51.52% -
  Horiz. % 204.55% 242.42% 63.64% 207.58% 30.30% 48.48% 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 0.94 0.98 0.92 0.94 0.97 0.95 0.70%
  QoQ % 2.13% -4.08% 6.52% -2.13% -3.09% 2.11% -
  Horiz. % 101.05% 98.95% 103.16% 96.84% 98.95% 102.11% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 26/05/15 -
Price 1.5300 1.9200 1.8800 1.9500 1.9000 1.6900 1.9200 -
P/RPS 7.81 7.07 17.04 13.72 6.84 15.64 7.64 1.47%
  QoQ % 10.47% -58.51% 24.20% 100.58% -56.27% 104.71% -
  Horiz. % 102.23% 92.54% 223.04% 179.58% 89.53% 204.71% 100.00%
P/EPS 70.00 63.79 232.10 78.31 513.51 281.67 152.38 -40.38%
  QoQ % 9.74% -72.52% 196.39% -84.75% 82.31% 84.85% -
  Horiz. % 45.94% 41.86% 152.32% 51.39% 336.99% 184.85% 100.00%
EY 1.43 1.57 0.43 1.28 0.19 0.36 0.66 67.21%
  QoQ % -8.92% 265.12% -66.41% 573.68% -47.22% -45.45% -
  Horiz. % 216.67% 237.88% 65.15% 193.94% 28.79% 54.55% 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 0.91 0.96 0.95 0.98 0.97 0.87 0.96 -3.49%
  QoQ % -5.21% 1.05% -3.06% 1.03% 11.49% -9.37% -
  Horiz. % 94.79% 100.00% 98.96% 102.08% 101.04% 90.62% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers