[YNHPROP] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -30.98%
YoY- -50.48%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 258,369 317,089 316,111 347,316 442,328 444,379 475,372 -33.37%
PBT 15,157 20,727 26,578 40,456 54,882 69,261 71,173 -64.30%
Tax 2,067 -1,593 -13,385 -16,755 -20,543 -23,088 -21,908 -
NP 17,224 19,134 13,193 23,701 34,339 46,173 49,265 -50.33%
-
NP to SH 17,224 19,134 13,193 23,701 34,339 46,173 49,265 -50.33%
-
Tax Rate -13.64% 7.69% 50.36% 41.42% 37.43% 33.33% 30.78% -
Total Cost 241,145 297,955 302,918 323,615 407,989 398,206 426,107 -31.55%
-
Net Worth 798,844 796,532 796,183 791,699 821,904 815,199 803,438 -0.38%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 8,115 16,185 16,185 24,618 -
Div Payout % - - - 34.24% 47.14% 35.05% 49.97% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 798,844 796,532 796,183 791,699 821,904 815,199 803,438 -0.38%
NOSH 403,456 402,289 406,216 405,999 410,952 411,717 405,777 -0.38%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.67% 6.03% 4.17% 6.82% 7.76% 10.39% 10.36% -
ROE 2.16% 2.40% 1.66% 2.99% 4.18% 5.66% 6.13% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 64.04 78.82 77.82 85.55 107.63 107.93 117.15 -33.11%
EPS 4.27 4.76 3.25 5.84 8.36 11.21 12.14 -50.14%
DPS 0.00 0.00 0.00 2.00 4.00 4.00 6.07 -
NAPS 1.98 1.98 1.96 1.95 2.00 1.98 1.98 0.00%
Adjusted Per Share Value based on latest NOSH - 405,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 48.84 59.94 59.76 65.66 83.62 84.00 89.86 -33.37%
EPS 3.26 3.62 2.49 4.48 6.49 8.73 9.31 -50.28%
DPS 0.00 0.00 0.00 1.53 3.06 3.06 4.65 -
NAPS 1.5101 1.5057 1.5051 1.4966 1.5537 1.541 1.5188 -0.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.94 1.82 1.84 1.90 1.90 2.08 2.09 -
P/RPS 3.03 2.31 2.36 2.22 1.77 1.93 1.78 42.51%
P/EPS 45.44 38.27 56.65 32.55 22.74 18.55 17.21 90.91%
EY 2.20 2.61 1.77 3.07 4.40 5.39 5.81 -47.62%
DY 0.00 0.00 0.00 1.05 2.11 1.92 2.90 -
P/NAPS 0.98 0.92 0.94 0.97 0.95 1.05 1.06 -5.09%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 27/08/15 26/05/15 27/02/15 28/11/14 -
Price 1.88 1.95 1.90 1.69 1.92 1.94 2.04 -
P/RPS 2.94 2.47 2.44 1.98 1.78 1.80 1.74 41.81%
P/EPS 44.04 41.00 58.50 28.95 22.98 17.30 16.80 90.00%
EY 2.27 2.44 1.71 3.45 4.35 5.78 5.95 -47.36%
DY 0.00 0.00 0.00 1.18 2.08 2.06 2.97 -
P/NAPS 0.95 0.98 0.97 0.87 0.96 0.98 1.03 -5.24%

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