Highlights

[YNHPROP] QoQ TTM 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 -     -25.63%    YoY -     -29.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 317,089 316,111 347,316 442,328 444,379 475,372 387,531 -12.49%
  QoQ % 0.31% -8.98% -21.48% -0.46% -6.52% 22.67% -
  Horiz. % 81.82% 81.57% 89.62% 114.14% 114.67% 122.67% 100.00%
PBT 20,727 26,578 40,456 54,882 69,261 71,173 68,277 -54.73%
  QoQ % -22.01% -34.30% -26.29% -20.76% -2.69% 4.24% -
  Horiz. % 30.36% 38.93% 59.25% 80.38% 101.44% 104.24% 100.00%
Tax -1,593 -13,385 -16,755 -20,543 -23,088 -21,908 -20,420 -81.66%
  QoQ % 88.10% 20.11% 18.44% 11.02% -5.39% -7.29% -
  Horiz. % 7.80% 65.55% 82.05% 100.60% 113.07% 107.29% 100.00%
NP 19,134 13,193 23,701 34,339 46,173 49,265 47,857 -45.64%
  QoQ % 45.03% -44.34% -30.98% -25.63% -6.28% 2.94% -
  Horiz. % 39.98% 27.57% 49.52% 71.75% 96.48% 102.94% 100.00%
NP to SH 19,134 13,193 23,701 34,339 46,173 49,265 47,857 -45.64%
  QoQ % 45.03% -44.34% -30.98% -25.63% -6.28% 2.94% -
  Horiz. % 39.98% 27.57% 49.52% 71.75% 96.48% 102.94% 100.00%
Tax Rate 7.69 % 50.36 % 41.42 % 37.43 % 33.33 % 30.78 % 29.91 % -59.47%
  QoQ % -84.73% 21.58% 10.66% 12.30% 8.28% 2.91% -
  Horiz. % 25.71% 168.37% 138.48% 125.14% 111.43% 102.91% 100.00%
Total Cost 297,955 302,918 323,615 407,989 398,206 426,107 339,674 -8.34%
  QoQ % -1.64% -6.40% -20.68% 2.46% -6.55% 25.45% -
  Horiz. % 87.72% 89.18% 95.27% 120.11% 117.23% 125.45% 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 0 0 8,115 16,185 16,185 24,618 22,789 -
  QoQ % 0.00% 0.00% -49.86% 0.00% -34.25% 8.03% -
  Horiz. % 0.00% 0.00% 35.61% 71.02% 71.02% 108.03% 100.00%
Div Payout % - % - % 34.24 % 47.14 % 35.05 % 49.97 % 47.62 % -
  QoQ % 0.00% 0.00% -27.37% 34.49% -29.86% 4.93% -
  Horiz. % 0.00% 0.00% 71.90% 98.99% 73.60% 104.93% 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 6.03 % 4.17 % 6.82 % 7.76 % 10.39 % 10.36 % 12.35 % -37.91%
  QoQ % 44.60% -38.86% -12.11% -25.31% 0.29% -16.11% -
  Horiz. % 48.83% 33.77% 55.22% 62.83% 84.13% 83.89% 100.00%
ROE 2.40 % 1.66 % 2.99 % 4.18 % 5.66 % 6.13 % 6.05 % -45.92%
  QoQ % 44.58% -44.48% -28.47% -26.15% -7.67% 1.32% -
  Horiz. % 39.67% 27.44% 49.42% 69.09% 93.55% 101.32% 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 78.82 77.82 85.55 107.63 107.93 117.15 96.04 -12.31%
  QoQ % 1.29% -9.04% -20.51% -0.28% -7.87% 21.98% -
  Horiz. % 82.07% 81.03% 89.08% 112.07% 112.38% 121.98% 100.00%
EPS 4.76 3.25 5.84 8.36 11.21 12.14 11.86 -45.50%
  QoQ % 46.46% -44.35% -30.14% -25.42% -7.66% 2.36% -
  Horiz. % 40.13% 27.40% 49.24% 70.49% 94.52% 102.36% 100.00%
DPS 0.00 0.00 2.00 4.00 4.00 6.07 5.65 -
  QoQ % 0.00% 0.00% -50.00% 0.00% -34.10% 7.43% -
  Horiz. % 0.00% 0.00% 35.40% 70.80% 70.80% 107.43% 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 59.94 59.76 65.66 83.62 84.00 89.86 73.26 -12.49%
  QoQ % 0.30% -8.99% -21.48% -0.45% -6.52% 22.66% -
  Horiz. % 81.82% 81.57% 89.63% 114.14% 114.66% 122.66% 100.00%
EPS 3.62 2.49 4.48 6.49 8.73 9.31 9.05 -45.62%
  QoQ % 45.38% -44.42% -30.97% -25.66% -6.23% 2.87% -
  Horiz. % 40.00% 27.51% 49.50% 71.71% 96.46% 102.87% 100.00%
DPS 0.00 0.00 1.53 3.06 3.06 4.65 4.31 -
  QoQ % 0.00% 0.00% -50.00% 0.00% -34.19% 7.89% -
  Horiz. % 0.00% 0.00% 35.50% 71.00% 71.00% 107.89% 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 2.31 2.36 2.22 1.77 1.93 1.78 2.03 8.97%
  QoQ % -2.12% 6.31% 25.42% -8.29% 8.43% -12.32% -
  Horiz. % 113.79% 116.26% 109.36% 87.19% 95.07% 87.68% 100.00%
P/EPS 38.27 56.65 32.55 22.74 18.55 17.21 16.44 75.38%
  QoQ % -32.44% 74.04% 43.14% 22.59% 7.79% 4.68% -
  Horiz. % 232.79% 344.59% 197.99% 138.32% 112.83% 104.68% 100.00%
EY 2.61 1.77 3.07 4.40 5.39 5.81 6.08 -43.01%
  QoQ % 47.46% -42.35% -30.23% -18.37% -7.23% -4.44% -
  Horiz. % 42.93% 29.11% 50.49% 72.37% 88.65% 95.56% 100.00%
DY 0.00 0.00 1.05 2.11 1.92 2.90 2.90 -
  QoQ % 0.00% 0.00% -50.24% 9.90% -33.79% 0.00% -
  Horiz. % 0.00% 0.00% 36.21% 72.76% 66.21% 100.00% 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 2.47 2.44 1.98 1.78 1.80 1.74 2.17 8.99%
  QoQ % 1.23% 23.23% 11.24% -1.11% 3.45% -19.82% -
  Horiz. % 113.82% 112.44% 91.24% 82.03% 82.95% 80.18% 100.00%
P/EPS 41.00 58.50 28.95 22.98 17.30 16.80 17.54 75.86%
  QoQ % -29.91% 102.07% 25.98% 32.83% 2.98% -4.22% -
  Horiz. % 233.75% 333.52% 165.05% 131.01% 98.63% 95.78% 100.00%
EY 2.44 1.71 3.45 4.35 5.78 5.95 5.70 -43.11%
  QoQ % 42.69% -50.43% -20.69% -24.74% -2.86% 4.39% -
  Horiz. % 42.81% 30.00% 60.53% 76.32% 101.40% 104.39% 100.00%
DY 0.00 0.00 1.18 2.08 2.06 2.97 2.72 -
  QoQ % 0.00% 0.00% -43.27% 0.97% -30.64% 9.19% -
  Horiz. % 0.00% 0.00% 43.38% 76.47% 75.74% 109.19% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers