Highlights

[YNHPROP] QoQ 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 -     27.04%    YoY -     -69.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 57,179 112,820 43,861 103,229 56,201 144,025 138,873 -44.57%
  QoQ % -49.32% 157.22% -57.51% 83.68% -60.98% 3.71% -
  Horiz. % 41.17% 81.24% 31.58% 74.33% 40.47% 103.71% 100.00%
PBT 2,396 4,031 4,671 9,629 8,247 17,909 19,097 -74.84%
  QoQ % -40.56% -13.70% -51.49% 16.76% -53.95% -6.22% -
  Horiz. % 12.55% 21.11% 24.46% 50.42% 43.18% 93.78% 100.00%
Tax 7,621 -2,528 -2,235 -4,451 -4,171 -5,898 -6,023 -
  QoQ % 401.46% -13.11% 49.79% -6.71% 29.28% 2.08% -
  Horiz. % -126.53% 41.97% 37.11% 73.90% 69.25% 97.92% 100.00%
NP 10,017 1,503 2,436 5,178 4,076 12,011 13,074 -16.23%
  QoQ % 566.47% -38.30% -52.95% 27.04% -66.06% -8.13% -
  Horiz. % 76.62% 11.50% 18.63% 39.61% 31.18% 91.87% 100.00%
NP to SH 10,017 1,503 2,436 5,178 4,076 12,011 13,074 -16.23%
  QoQ % 566.47% -38.30% -52.95% 27.04% -66.06% -8.13% -
  Horiz. % 76.62% 11.50% 18.63% 39.61% 31.18% 91.87% 100.00%
Tax Rate -318.07 % 62.71 % 47.85 % 46.22 % 50.58 % 32.93 % 31.54 % -
  QoQ % -607.21% 31.06% 3.53% -8.62% 53.60% 4.41% -
  Horiz. % -1,008.47% 198.83% 151.71% 146.54% 160.37% 104.41% 100.00%
Total Cost 47,162 111,317 41,425 98,051 52,125 132,014 125,799 -47.91%
  QoQ % -57.63% 168.72% -57.75% 88.11% -60.52% 4.94% -
  Horiz. % 37.49% 88.49% 32.93% 77.94% 41.44% 104.94% 100.00%
Net Worth 796,532 796,183 791,699 821,904 815,199 803,438 790,896 0.47%
  QoQ % 0.04% 0.57% -3.67% 0.82% 1.46% 1.59% -
  Horiz. % 100.71% 100.67% 100.10% 103.92% 103.07% 101.59% 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 - - - - - 8,115 8,070 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.56% -
  Horiz. % 0.00% 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% 0.00% 9.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 109.46% 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 796,532 796,183 791,699 821,904 815,199 803,438 790,896 0.47%
  QoQ % 0.04% 0.57% -3.67% 0.82% 1.46% 1.59% -
  Horiz. % 100.71% 100.67% 100.10% 103.92% 103.07% 101.59% 100.00%
NOSH 402,289 406,216 405,999 410,952 411,717 405,777 403,518 -0.20%
  QoQ % -0.97% 0.05% -1.21% -0.19% 1.46% 0.56% -
  Horiz. % 99.70% 100.67% 100.61% 101.84% 102.03% 100.56% 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 17.52 % 1.33 % 5.55 % 5.02 % 7.25 % 8.34 % 9.41 % 51.17%
  QoQ % 1,217.29% -76.04% 10.56% -30.76% -13.07% -11.37% -
  Horiz. % 186.18% 14.13% 58.98% 53.35% 77.05% 88.63% 100.00%
ROE 1.26 % 0.19 % 0.31 % 0.63 % 0.50 % 1.49 % 1.65 % -16.41%
  QoQ % 563.16% -38.71% -50.79% 26.00% -66.44% -9.70% -
  Horiz. % 76.36% 11.52% 18.79% 38.18% 30.30% 90.30% 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 14.21 27.77 10.80 25.12 13.65 35.49 34.42 -44.47%
  QoQ % -48.83% 157.13% -57.01% 84.03% -61.54% 3.11% -
  Horiz. % 41.28% 80.68% 31.38% 72.98% 39.66% 103.11% 100.00%
EPS 2.49 0.37 0.60 1.26 0.99 2.96 3.24 -16.06%
  QoQ % 572.97% -38.33% -52.38% 27.27% -66.55% -8.64% -
  Horiz. % 76.85% 11.42% 18.52% 38.89% 30.56% 91.36% 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 10.81 21.33 8.29 19.51 10.62 27.23 26.25 -44.56%
  QoQ % -49.32% 157.30% -57.51% 83.71% -61.00% 3.73% -
  Horiz. % 41.18% 81.26% 31.58% 74.32% 40.46% 103.73% 100.00%
EPS 1.89 0.28 0.46 0.98 0.77 2.27 2.47 -16.30%
  QoQ % 575.00% -39.13% -53.06% 27.27% -66.08% -8.10% -
  Horiz. % 76.52% 11.34% 18.62% 39.68% 31.17% 91.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.53 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% 100.00% 100.00%
NAPS 1.5057 1.5051 1.4966 1.5537 1.5410 1.5188 1.4951 0.47%
  QoQ % 0.04% 0.57% -3.68% 0.82% 1.46% 1.59% -
  Horiz. % 100.71% 100.67% 100.10% 103.92% 103.07% 101.59% 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 12.80 6.63 17.59 7.56 15.24 5.89 5.67 71.83%
  QoQ % 93.06% -62.31% 132.67% -50.39% 158.74% 3.88% -
  Horiz. % 225.75% 116.93% 310.23% 133.33% 268.78% 103.88% 100.00%
P/EPS 73.09 497.30 316.67 150.79 210.10 70.61 60.19 13.78%
  QoQ % -85.30% 57.04% 110.01% -28.23% 197.55% 17.31% -
  Horiz. % 121.43% 826.22% 526.12% 250.52% 349.06% 117.31% 100.00%
EY 1.37 0.20 0.32 0.66 0.48 1.42 1.66 -11.98%
  QoQ % 585.00% -37.50% -51.52% 37.50% -66.20% -14.46% -
  Horiz. % 82.53% 12.05% 19.28% 39.76% 28.92% 85.54% 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 13.72 6.84 15.64 7.64 14.21 5.75 6.04 72.54%
  QoQ % 100.58% -56.27% 104.71% -46.24% 147.13% -4.80% -
  Horiz. % 227.15% 113.25% 258.94% 126.49% 235.26% 95.20% 100.00%
P/EPS 78.31 513.51 281.67 152.38 195.96 68.92 64.20 14.12%
  QoQ % -84.75% 82.31% 84.85% -22.24% 184.33% 7.35% -
  Horiz. % 121.98% 799.86% 438.74% 237.35% 305.23% 107.35% 100.00%
EY 1.28 0.19 0.36 0.66 0.51 1.45 1.56 -12.32%
  QoQ % 573.68% -47.22% -45.45% 29.41% -64.83% -7.05% -
  Horiz. % 82.05% 12.18% 23.08% 42.31% 32.69% 92.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS