[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2015 [#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- -55.66%
YoY- -69.56%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized 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 306,495 346,546 294,180 412,916 390,505 517,572 488,306 -26.62%
PBT 25,058 24,441 28,598 38,516 69,984 81,353 86,212 -56.02%
Tax -6,483 -12,285 -13,370 -17,804 -23,270 -25,224 -26,040 -60.32%
NP 18,575 12,156 15,228 20,712 46,714 56,129 60,172 -54.22%
-
NP to SH 18,575 12,156 15,228 20,712 46,714 56,129 60,172 -54.22%
-
Tax Rate 25.87% 50.26% 46.75% 46.22% 33.25% 31.01% 30.20% -
Total Cost 287,920 334,390 278,952 392,204 343,791 461,442 428,134 -23.18%
-
Net Worth 799,268 797,737 793,973 821,904 811,923 810,029 804,482 -0.43%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 10,909 16,418 -
Div Payout % - - - - - 19.44% 27.29% -
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 799,268 797,737 793,973 821,904 811,923 810,029 804,482 -0.43%
NOSH 403,670 407,008 407,165 410,952 410,062 409,105 410,450 -1.10%
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 6.06% 3.51% 5.18% 5.02% 11.96% 10.84% 12.32% -
ROE 2.32% 1.52% 1.92% 2.52% 5.75% 6.93% 7.48% -
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 75.93 85.14 72.25 100.48 95.23 126.51 118.97 -25.81%
EPS 4.60 2.99 3.74 5.04 11.38 13.72 14.66 -53.72%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 4.00 -
NAPS 1.98 1.96 1.95 2.00 1.98 1.98 1.96 0.67%
Adjusted Per Share Value based on latest NOSH - 410,952
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.94 65.51 55.61 78.06 73.82 97.84 92.31 -26.62%
EPS 3.51 2.30 2.88 3.92 8.83 10.61 11.37 -54.22%
DPS 0.00 0.00 0.00 0.00 0.00 2.06 3.10 -
NAPS 1.5109 1.508 1.5009 1.5537 1.5348 1.5312 1.5208 -0.43%
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 1.82 1.84 1.90 1.90 2.08 2.09 1.95 -
P/RPS 2.40 2.16 2.63 1.89 2.18 1.65 1.64 28.80%
P/EPS 39.55 61.61 50.80 37.70 18.26 15.23 13.30 106.38%
EY 2.53 1.62 1.97 2.65 5.48 6.56 7.52 -51.53%
DY 0.00 0.00 0.00 0.00 0.00 1.28 2.05 -
P/NAPS 0.92 0.94 0.97 0.95 1.05 1.06 0.99 -4.75%
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 1.95 1.90 1.69 1.92 1.94 2.04 2.08 -
P/RPS 2.57 2.23 2.34 1.91 2.04 1.61 1.75 29.10%
P/EPS 42.38 63.62 45.19 38.10 17.03 14.87 14.19 106.97%
EY 2.36 1.57 2.21 2.63 5.87 6.73 7.05 -51.69%
DY 0.00 0.00 0.00 0.00 0.00 1.31 1.92 -
P/NAPS 0.98 0.97 0.87 0.96 0.98 1.03 1.06 -5.08%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment