[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -29.63%
YoY- -36.89%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 369,722 328,936 313,330 178,036 306,495 346,546 294,180 16.37%
PBT 52,365 47,316 44,932 16,236 25,058 24,441 28,598 49.39%
Tax -14,363 -12,984 -13,522 -3,164 -6,483 -12,285 -13,370 4.86%
NP 38,002 34,332 31,410 13,072 18,575 12,156 15,228 83.47%
-
NP to SH 38,002 34,332 31,410 13,072 18,575 12,156 15,228 83.47%
-
Tax Rate 27.43% 27.44% 30.09% 19.49% 25.87% 50.26% 46.75% -
Total Cost 331,720 294,604 281,920 164,964 287,920 334,390 278,952 12.18%
-
Net Worth 903,581 776,562 830,881 798,844 799,268 797,737 793,973 8.96%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 903,581 776,562 830,881 798,844 799,268 797,737 793,973 8.96%
NOSH 528,999 528,999 413,373 403,456 403,670 407,008 407,165 18.97%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.28% 10.44% 10.02% 7.34% 6.06% 3.51% 5.18% -
ROE 4.21% 4.42% 3.78% 1.64% 2.32% 1.52% 1.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 70.38 71.58 75.80 44.13 75.93 85.14 72.25 -1.72%
EPS 7.52 8.09 7.70 3.24 4.60 2.99 3.74 58.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 2.01 1.98 1.98 1.96 1.95 -7.99%
Adjusted Per Share Value based on latest NOSH - 403,456
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.86 87.96 83.78 47.61 81.96 92.66 78.66 16.37%
EPS 10.16 9.18 8.40 3.50 4.97 3.25 4.07 83.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4161 2.0765 2.2217 2.1361 2.1372 2.1331 2.123 8.96%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.50 1.62 1.88 1.94 1.82 1.84 1.90 -
P/RPS 2.13 2.26 2.48 4.40 2.40 2.16 2.63 -13.05%
P/EPS 20.74 21.68 24.74 59.88 39.55 61.61 50.80 -44.81%
EY 4.82 4.61 4.04 1.67 2.53 1.62 1.97 81.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.96 0.94 0.98 0.92 0.94 0.97 -6.96%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.50 1.53 1.92 1.88 1.95 1.90 1.69 -
P/RPS 2.13 2.14 2.53 4.26 2.57 2.23 2.34 -6.04%
P/EPS 20.74 20.48 25.27 58.02 42.38 63.62 45.19 -40.36%
EY 4.82 4.88 3.96 1.72 2.36 1.57 2.21 67.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 0.96 0.95 0.98 0.97 0.87 0.00%

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 ⃤ & 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