Highlights

[YNHPROP] QoQ TTM 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 -     45.03%    YoY -     -58.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 303,881 326,664 258,369 317,089 316,111 347,316 442,328 -22.09%
  QoQ % -6.97% 26.43% -18.52% 0.31% -8.98% -21.48% -
  Horiz. % 68.70% 73.85% 58.41% 71.69% 71.47% 78.52% 100.00%
PBT 37,883 28,894 15,157 20,727 26,578 40,456 54,882 -21.84%
  QoQ % 31.11% 90.63% -26.87% -22.01% -34.30% -26.29% -
  Horiz. % 69.03% 52.65% 27.62% 37.77% 48.43% 73.71% 100.00%
Tax -2,118 -1,670 2,067 -1,593 -13,385 -16,755 -20,543 -77.92%
  QoQ % -26.83% -180.79% 229.76% 88.10% 20.11% 18.44% -
  Horiz. % 10.31% 8.13% -10.06% 7.75% 65.16% 81.56% 100.00%
NP 35,765 27,224 17,224 19,134 13,193 23,701 34,339 2.74%
  QoQ % 31.37% 58.06% -9.98% 45.03% -44.34% -30.98% -
  Horiz. % 104.15% 79.28% 50.16% 55.72% 38.42% 69.02% 100.00%
NP to SH 35,765 27,224 17,224 19,134 13,193 23,701 34,339 2.74%
  QoQ % 31.37% 58.06% -9.98% 45.03% -44.34% -30.98% -
  Horiz. % 104.15% 79.28% 50.16% 55.72% 38.42% 69.02% 100.00%
Tax Rate 5.59 % 5.78 % -13.64 % 7.69 % 50.36 % 41.42 % 37.43 % -71.75%
  QoQ % -3.29% 142.38% -277.37% -84.73% 21.58% 10.66% -
  Horiz. % 14.93% 15.44% -36.44% 20.55% 134.54% 110.66% 100.00%
Total Cost 268,116 299,440 241,145 297,955 302,918 323,615 407,989 -24.35%
  QoQ % -10.46% 24.17% -19.07% -1.64% -6.40% -20.68% -
  Horiz. % 65.72% 73.39% 59.11% 73.03% 74.25% 79.32% 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 0 0 0 0 0 8,115 16,185 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -49.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.14% 100.00%
Div Payout % - % - % - % - % - % 34.24 % 47.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -27.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 72.63% 100.00%
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 11.77 % 8.33 % 6.67 % 6.03 % 4.17 % 6.82 % 7.76 % 31.91%
  QoQ % 41.30% 24.89% 10.61% 44.60% -38.86% -12.11% -
  Horiz. % 151.68% 107.35% 85.95% 77.71% 53.74% 87.89% 100.00%
ROE 4.61 % 3.28 % 2.16 % 2.40 % 1.66 % 2.99 % 4.18 % 6.73%
  QoQ % 40.55% 51.85% -10.00% 44.58% -44.48% -28.47% -
  Horiz. % 110.29% 78.47% 51.67% 57.42% 39.71% 71.53% 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 66.13 79.07 64.04 78.82 77.82 85.55 107.63 -27.66%
  QoQ % -16.37% 23.47% -18.75% 1.29% -9.04% -20.51% -
  Horiz. % 61.44% 73.46% 59.50% 73.23% 72.30% 79.49% 100.00%
EPS 7.78 6.59 4.27 4.76 3.25 5.84 8.36 -4.67%
  QoQ % 18.06% 54.33% -10.29% 46.46% -44.35% -30.14% -
  Horiz. % 93.06% 78.83% 51.08% 56.94% 38.88% 69.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
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 - 525,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.44 61.75 48.84 59.94 59.76 65.66 83.62 -22.09%
  QoQ % -6.98% 26.43% -18.52% 0.30% -8.99% -21.48% -
  Horiz. % 68.69% 73.85% 58.41% 71.68% 71.47% 78.52% 100.00%
EPS 6.76 5.15 3.26 3.62 2.49 4.48 6.49 2.75%
  QoQ % 31.26% 57.98% -9.94% 45.38% -44.42% -30.97% -
  Horiz. % 104.16% 79.35% 50.23% 55.78% 38.37% 69.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.53 3.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
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 2.45 2.38 3.03 2.31 2.36 2.22 1.77 24.13%
  QoQ % 2.94% -21.45% 31.17% -2.12% 6.31% 25.42% -
  Horiz. % 138.42% 134.46% 171.19% 130.51% 133.33% 125.42% 100.00%
P/EPS 20.81 28.53 45.44 38.27 56.65 32.55 22.74 -5.73%
  QoQ % -27.06% -37.21% 18.74% -32.44% 74.04% 43.14% -
  Horiz. % 91.51% 125.46% 199.82% 168.29% 249.12% 143.14% 100.00%
EY 4.80 3.50 2.20 2.61 1.77 3.07 4.40 5.96%
  QoQ % 37.14% 59.09% -15.71% 47.46% -42.35% -30.23% -
  Horiz. % 109.09% 79.55% 50.00% 59.32% 40.23% 69.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.05 2.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 49.76% 100.00%
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 2.31 2.43 2.94 2.47 2.44 1.98 1.78 18.92%
  QoQ % -4.94% -17.35% 19.03% 1.23% 23.23% 11.24% -
  Horiz. % 129.78% 136.52% 165.17% 138.76% 137.08% 111.24% 100.00%
P/EPS 19.66 29.14 44.04 41.00 58.50 28.95 22.98 -9.85%
  QoQ % -32.53% -33.83% 7.41% -29.91% 102.07% 25.98% -
  Horiz. % 85.55% 126.81% 191.64% 178.42% 254.57% 125.98% 100.00%
EY 5.09 3.43 2.27 2.44 1.71 3.45 4.35 11.01%
  QoQ % 48.40% 51.10% -6.97% 42.69% -50.43% -20.69% -
  Horiz. % 117.01% 78.85% 52.18% 56.09% 39.31% 79.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.18 2.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -43.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 56.73% 100.00%
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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers