Highlights

[YNHPROP] QoQ TTM 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 -     -44.34%    YoY -     -73.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 326,664 258,369 317,089 316,111 347,316 442,328 444,379 -18.56%
  QoQ % 26.43% -18.52% 0.31% -8.98% -21.48% -0.46% -
  Horiz. % 73.51% 58.14% 71.36% 71.14% 78.16% 99.54% 100.00%
PBT 28,894 15,157 20,727 26,578 40,456 54,882 69,261 -44.20%
  QoQ % 90.63% -26.87% -22.01% -34.30% -26.29% -20.76% -
  Horiz. % 41.72% 21.88% 29.93% 38.37% 58.41% 79.24% 100.00%
Tax -1,670 2,067 -1,593 -13,385 -16,755 -20,543 -23,088 -82.67%
  QoQ % -180.79% 229.76% 88.10% 20.11% 18.44% 11.02% -
  Horiz. % 7.23% -8.95% 6.90% 57.97% 72.57% 88.98% 100.00%
NP 27,224 17,224 19,134 13,193 23,701 34,339 46,173 -29.71%
  QoQ % 58.06% -9.98% 45.03% -44.34% -30.98% -25.63% -
  Horiz. % 58.96% 37.30% 41.44% 28.57% 51.33% 74.37% 100.00%
NP to SH 27,224 17,224 19,134 13,193 23,701 34,339 46,173 -29.71%
  QoQ % 58.06% -9.98% 45.03% -44.34% -30.98% -25.63% -
  Horiz. % 58.96% 37.30% 41.44% 28.57% 51.33% 74.37% 100.00%
Tax Rate 5.78 % -13.64 % 7.69 % 50.36 % 41.42 % 37.43 % 33.33 % -68.94%
  QoQ % 142.38% -277.37% -84.73% 21.58% 10.66% 12.30% -
  Horiz. % 17.34% -40.92% 23.07% 151.10% 124.27% 112.30% 100.00%
Total Cost 299,440 241,145 297,955 302,918 323,615 407,989 398,206 -17.32%
  QoQ % 24.17% -19.07% -1.64% -6.40% -20.68% 2.46% -
  Horiz. % 75.20% 60.56% 74.82% 76.07% 81.27% 102.46% 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 0 0 0 0 8,115 16,185 16,185 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -49.86% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.14% 100.00% 100.00%
Div Payout % - % - % - % - % 34.24 % 47.14 % 35.05 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -27.37% 34.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.69% 134.49% 100.00%
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 8.33 % 6.67 % 6.03 % 4.17 % 6.82 % 7.76 % 10.39 % -13.71%
  QoQ % 24.89% 10.61% 44.60% -38.86% -12.11% -25.31% -
  Horiz. % 80.17% 64.20% 58.04% 40.13% 65.64% 74.69% 100.00%
ROE 3.28 % 2.16 % 2.40 % 1.66 % 2.99 % 4.18 % 5.66 % -30.51%
  QoQ % 51.85% -10.00% 44.58% -44.48% -28.47% -26.15% -
  Horiz. % 57.95% 38.16% 42.40% 29.33% 52.83% 73.85% 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 79.07 64.04 78.82 77.82 85.55 107.63 107.93 -18.75%
  QoQ % 23.47% -18.75% 1.29% -9.04% -20.51% -0.28% -
  Horiz. % 73.26% 59.33% 73.03% 72.10% 79.26% 99.72% 100.00%
EPS 6.59 4.27 4.76 3.25 5.84 8.36 11.21 -29.85%
  QoQ % 54.33% -10.29% 46.46% -44.35% -30.14% -25.42% -
  Horiz. % 58.79% 38.09% 42.46% 28.99% 52.10% 74.58% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 4.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 100.00% 100.00%
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 - 528,090
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.86 48.93 60.04 59.86 65.77 83.76 84.15 -18.56%
  QoQ % 26.43% -18.50% 0.30% -8.99% -21.48% -0.46% -
  Horiz. % 73.51% 58.15% 71.35% 71.13% 78.16% 99.54% 100.00%
EPS 5.16 3.26 3.62 2.50 4.49 6.50 8.74 -29.65%
  QoQ % 58.28% -9.94% 44.80% -44.32% -30.92% -25.63% -
  Horiz. % 59.04% 37.30% 41.42% 28.60% 51.37% 74.37% 100.00%
DPS 0.00 0.00 0.00 0.00 1.54 3.06 3.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -49.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.33% 100.00% 100.00%
NAPS 1.5725 1.5127 1.5083 1.5077 1.4992 1.5564 1.5437 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 2.38 3.03 2.31 2.36 2.22 1.77 1.93 15.01%
  QoQ % -21.45% 31.17% -2.12% 6.31% 25.42% -8.29% -
  Horiz. % 123.32% 156.99% 119.69% 122.28% 115.03% 91.71% 100.00%
P/EPS 28.53 45.44 38.27 56.65 32.55 22.74 18.55 33.28%
  QoQ % -37.21% 18.74% -32.44% 74.04% 43.14% 22.59% -
  Horiz. % 153.80% 244.96% 206.31% 305.39% 175.47% 122.59% 100.00%
EY 3.50 2.20 2.61 1.77 3.07 4.40 5.39 -25.03%
  QoQ % 59.09% -15.71% 47.46% -42.35% -30.23% -18.37% -
  Horiz. % 64.94% 40.82% 48.42% 32.84% 56.96% 81.63% 100.00%
DY 0.00 0.00 0.00 0.00 1.05 2.11 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.24% 9.90% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 54.69% 109.90% 100.00%
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 2.43 2.94 2.47 2.44 1.98 1.78 1.80 22.17%
  QoQ % -17.35% 19.03% 1.23% 23.23% 11.24% -1.11% -
  Horiz. % 135.00% 163.33% 137.22% 135.56% 110.00% 98.89% 100.00%
P/EPS 29.14 44.04 41.00 58.50 28.95 22.98 17.30 41.61%
  QoQ % -33.83% 7.41% -29.91% 102.07% 25.98% 32.83% -
  Horiz. % 168.44% 254.57% 236.99% 338.15% 167.34% 132.83% 100.00%
EY 3.43 2.27 2.44 1.71 3.45 4.35 5.78 -29.41%
  QoQ % 51.10% -6.97% 42.69% -50.43% -20.69% -24.74% -
  Horiz. % 59.34% 39.27% 42.21% 29.58% 59.69% 75.26% 100.00%
DY 0.00 0.00 0.00 0.00 1.18 2.08 2.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -43.27% 0.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 57.28% 100.97% 100.00%
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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers