[YNHPROP] QoQ TTM 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- 45.03%
YoY- -58.56%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 303,881 326,664 258,369 317,089 316,111 347,316 442,328 -22.08%
PBT 37,883 28,894 15,157 20,727 26,578 40,456 54,882 -21.84%
Tax -2,118 -1,670 2,067 -1,593 -13,385 -16,755 -20,543 -77.92%
NP 35,765 27,224 17,224 19,134 13,193 23,701 34,339 2.74%
-
NP to SH 35,765 27,224 17,224 19,134 13,193 23,701 34,339 2.74%
-
Tax Rate 5.59% 5.78% -13.64% 7.69% 50.36% 41.42% 37.43% -
Total Cost 268,116 299,440 241,145 297,955 302,918 323,615 407,989 -24.35%
-
Net Worth 776,562 830,443 798,844 796,532 796,183 791,699 821,904 -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 - - - - - 8,115 16,185 -
Div Payout % - - - - - 34.24% 47.14% -
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 776,562 830,443 798,844 796,532 796,183 791,699 821,904 -3.70%
NOSH 528,999 413,373 403,456 402,289 406,216 405,999 410,952 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 11.77% 8.33% 6.67% 6.03% 4.17% 6.82% 7.76% -
ROE 4.61% 3.28% 2.16% 2.40% 1.66% 2.99% 4.18% -
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 66.13 79.07 64.04 78.82 77.82 85.55 107.63 -27.66%
EPS 7.78 6.59 4.27 4.76 3.25 5.84 8.36 -4.66%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
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 81.26 87.35 69.09 84.79 84.53 92.87 118.28 -22.08%
EPS 9.56 7.28 4.61 5.12 3.53 6.34 9.18 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.17 4.33 -
NAPS 2.0765 2.2206 2.1361 2.1299 2.1289 2.117 2.1977 -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 2.45 2.38 3.03 2.31 2.36 2.22 1.77 24.12%
P/EPS 20.81 28.53 45.44 38.27 56.65 32.55 22.74 -5.72%
EY 4.80 3.50 2.20 2.61 1.77 3.07 4.40 5.95%
DY 0.00 0.00 0.00 0.00 0.00 1.05 2.11 -
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 2.31 2.43 2.94 2.47 2.44 1.98 1.78 18.92%
P/EPS 19.66 29.14 44.04 41.00 58.50 28.95 22.98 -9.85%
EY 5.09 3.43 2.27 2.44 1.71 3.45 4.35 11.00%
DY 0.00 0.00 0.00 0.00 0.00 1.18 2.08 -
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