[YNHPROP] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -20.17%
YoY- -78.34%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 313,330 178,036 306,495 346,546 294,180 412,916 390,505 -13.66%
PBT 44,932 16,236 25,058 24,441 28,598 38,516 69,984 -25.59%
Tax -13,522 -3,164 -6,483 -12,285 -13,370 -17,804 -23,270 -30.38%
NP 31,410 13,072 18,575 12,156 15,228 20,712 46,714 -23.26%
-
NP to SH 31,410 13,072 18,575 12,156 15,228 20,712 46,714 -23.26%
-
Tax Rate 30.09% 19.49% 25.87% 50.26% 46.75% 46.22% 33.25% -
Total Cost 281,920 164,964 287,920 334,390 278,952 392,204 343,791 -12.40%
-
Net Worth 830,881 798,844 799,268 797,737 793,973 821,904 811,923 1.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 830,881 798,844 799,268 797,737 793,973 821,904 811,923 1.55%
NOSH 413,373 403,456 403,670 407,008 407,165 410,952 410,062 0.53%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.02% 7.34% 6.06% 3.51% 5.18% 5.02% 11.96% -
ROE 3.78% 1.64% 2.32% 1.52% 1.92% 2.52% 5.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.80 44.13 75.93 85.14 72.25 100.48 95.23 -14.12%
EPS 7.70 3.24 4.60 2.99 3.74 5.04 11.38 -22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.98 1.98 1.96 1.95 2.00 1.98 1.00%
Adjusted Per Share Value based on latest NOSH - 406,216
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.78 47.61 81.96 92.66 78.66 110.41 104.42 -13.66%
EPS 8.40 3.50 4.97 3.25 4.07 5.54 12.49 -23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2217 2.1361 2.1372 2.1331 2.123 2.1977 2.171 1.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.88 1.94 1.82 1.84 1.90 1.90 2.08 -
P/RPS 2.48 4.40 2.40 2.16 2.63 1.89 2.18 8.98%
P/EPS 24.74 59.88 39.55 61.61 50.80 37.70 18.26 22.46%
EY 4.04 1.67 2.53 1.62 1.97 2.65 5.48 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 0.92 0.94 0.97 0.95 1.05 -7.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 30/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.92 1.88 1.95 1.90 1.69 1.92 1.94 -
P/RPS 2.53 4.26 2.57 2.23 2.34 1.91 2.04 15.44%
P/EPS 25.27 58.02 42.38 63.62 45.19 38.10 17.03 30.12%
EY 3.96 1.72 2.36 1.57 2.21 2.63 5.87 -23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.98 0.97 0.87 0.96 0.98 -1.36%

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