[YNHPROP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#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- 103.74%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 246,702 156,665 44,509 306,495 259,910 147,090 103,229 78.46%
PBT 35,487 22,466 4,059 25,058 18,331 14,299 9,629 138.02%
Tax -9,738 -6,761 -791 -6,483 -9,214 -6,685 -4,451 68.28%
NP 25,749 15,705 3,268 18,575 9,117 7,614 5,178 190.48%
-
NP to SH 25,749 15,705 3,268 18,575 9,117 7,614 5,178 190.48%
-
Tax Rate 27.44% 30.09% 19.49% 25.87% 50.26% 46.75% 46.22% -
Total Cost 220,953 140,960 41,241 287,920 250,793 139,476 98,051 71.62%
-
Net Worth 776,562 819,923 798,844 799,268 797,737 793,973 821,904 -3.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 776,562 819,923 798,844 799,268 797,737 793,973 821,904 -3.70%
NOSH 528,999 407,922 403,456 403,670 407,008 407,165 410,952 18.27%
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 10.44% 10.02% 7.34% 6.06% 3.51% 5.18% 5.02% -
ROE 3.32% 1.92% 0.41% 2.32% 1.14% 0.96% 0.63% -
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 53.69 38.41 11.03 75.93 63.86 36.13 25.12 65.69%
EPS 6.07 3.85 0.81 4.60 2.24 1.87 1.26 184.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 2.01 1.98 1.98 1.96 1.95 2.00 -10.59%
Adjusted Per Share Value based on latest NOSH - 402,289
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.64 29.62 8.41 57.94 49.13 27.81 19.51 78.50%
EPS 4.87 2.97 0.62 3.51 1.72 1.44 0.98 190.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.468 1.55 1.5101 1.5109 1.508 1.5009 1.5537 -3.70%
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 1.62 1.88 1.94 1.82 1.84 1.90 1.90 -
P/RPS 3.02 4.90 17.59 2.40 2.88 5.26 7.56 -45.66%
P/EPS 28.91 48.83 239.51 39.55 82.14 101.60 150.79 -66.65%
EY 3.46 2.05 0.42 2.53 1.22 0.98 0.66 200.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 0.98 0.92 0.94 0.97 0.95 0.69%
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 1.53 1.92 1.88 1.95 1.90 1.69 1.92 -
P/RPS 2.85 5.00 17.04 2.57 2.98 4.68 7.64 -48.08%
P/EPS 27.30 49.87 232.10 42.38 84.82 90.37 152.38 -68.12%
EY 3.66 2.01 0.43 2.36 1.18 1.11 0.66 212.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.95 0.98 0.97 0.87 0.96 -3.49%

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