Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     60.00%    YoY -     -10.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 322,740 269,244 291,488 278,574 212,168 214,086 210,688 32.85%
  QoQ % 19.87% -7.63% 4.64% 31.30% -0.90% 1.61% -
  Horiz. % 153.18% 127.79% 138.35% 132.22% 100.70% 101.61% 100.00%
PBT 61,132 63,876 65,006 69,076 49,072 65,224 80,797 -16.95%
  QoQ % -4.30% -1.74% -5.89% 40.76% -24.76% -19.27% -
  Horiz. % 75.66% 79.06% 80.46% 85.49% 60.73% 80.73% 100.00%
Tax -17,104 -15,447 -13,514 -15,252 -15,432 -20,936 -27,170 -26.53%
  QoQ % -10.73% -14.30% 11.39% 1.17% 26.29% 22.95% -
  Horiz. % 62.95% 56.85% 49.74% 56.13% 56.80% 77.05% 100.00%
NP 44,028 48,429 51,492 53,824 33,640 44,288 53,626 -12.31%
  QoQ % -9.09% -5.95% -4.33% 60.00% -24.04% -17.41% -
  Horiz. % 82.10% 90.31% 96.02% 100.37% 62.73% 82.59% 100.00%
NP to SH 44,028 48,429 51,492 53,824 33,640 44,288 53,626 -12.31%
  QoQ % -9.09% -5.95% -4.33% 60.00% -24.04% -17.41% -
  Horiz. % 82.10% 90.31% 96.02% 100.37% 62.73% 82.59% 100.00%
Tax Rate 27.98 % 24.18 % 20.79 % 22.08 % 31.45 % 32.10 % 33.63 % -11.53%
  QoQ % 15.72% 16.31% -5.84% -29.79% -2.02% -4.55% -
  Horiz. % 83.20% 71.90% 61.82% 65.66% 93.52% 95.45% 100.00%
Total Cost 278,712 220,815 239,996 224,750 178,528 169,798 157,061 46.52%
  QoQ % 26.22% -7.99% 6.78% 25.89% 5.14% 8.11% -
  Horiz. % 177.45% 140.59% 152.80% 143.10% 113.67% 108.11% 100.00%
Net Worth 835,869 827,185 818,443 809,414 799,975 787,929 783,188 4.43%
  QoQ % 1.05% 1.07% 1.12% 1.18% 1.53% 0.61% -
  Horiz. % 106.73% 105.62% 104.50% 103.35% 102.14% 100.61% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 14,403 19,192 16,434 - 18,371 8,321 -
  QoQ % 0.00% -24.95% 16.78% 0.00% 0.00% 120.77% -
  Horiz. % 0.00% 173.09% 230.65% 197.50% 0.00% 220.77% 100.00%
Div Payout % - % 29.74 % 37.27 % 30.53 % - % 41.48 % 15.52 % -
  QoQ % 0.00% -20.20% 22.08% 0.00% 0.00% 167.27% -
  Horiz. % 0.00% 191.62% 240.14% 196.71% 0.00% 267.27% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 835,869 827,185 818,443 809,414 799,975 787,929 783,188 4.43%
  QoQ % 1.05% 1.07% 1.12% 1.18% 1.53% 0.61% -
  Horiz. % 106.73% 105.62% 104.50% 103.35% 102.14% 100.61% 100.00%
NOSH 413,796 411,535 411,277 410,870 410,243 408,253 407,910 0.96%
  QoQ % 0.55% 0.06% 0.10% 0.15% 0.49% 0.08% -
  Horiz. % 101.44% 100.89% 100.83% 100.73% 100.57% 100.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.64 % 17.99 % 17.67 % 19.32 % 15.86 % 20.69 % 25.45 % -33.99%
  QoQ % -24.18% 1.81% -8.54% 21.82% -23.34% -18.70% -
  Horiz. % 53.60% 70.69% 69.43% 75.91% 62.32% 81.30% 100.00%
ROE 5.27 % 5.85 % 6.29 % 6.65 % 4.21 % 5.62 % 6.85 % -16.03%
  QoQ % -9.91% -7.00% -5.41% 57.96% -25.09% -17.96% -
  Horiz. % 76.93% 85.40% 91.82% 97.08% 61.46% 82.04% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 77.99 65.42 70.87 67.80 51.72 52.44 51.65 31.58%
  QoQ % 19.21% -7.69% 4.53% 31.09% -1.37% 1.53% -
  Horiz. % 151.00% 126.66% 137.21% 131.27% 100.14% 101.53% 100.00%
EPS 10.64 11.78 12.52 13.10 8.20 10.84 13.15 -13.16%
  QoQ % -9.68% -5.91% -4.43% 59.76% -24.35% -17.57% -
  Horiz. % 80.91% 89.58% 95.21% 99.62% 62.36% 82.43% 100.00%
DPS 0.00 3.50 4.67 4.00 0.00 4.50 2.04 -
  QoQ % 0.00% -25.05% 16.75% 0.00% 0.00% 120.59% -
  Horiz. % 0.00% 171.57% 228.92% 196.08% 0.00% 220.59% 100.00%
NAPS 2.0200 2.0100 1.9900 1.9700 1.9500 1.9300 1.9200 3.44%
  QoQ % 0.50% 1.01% 1.02% 1.03% 1.04% 0.52% -
  Horiz. % 105.21% 104.69% 103.65% 102.60% 101.56% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.01 50.90 55.10 52.66 40.11 40.47 39.83 32.85%
  QoQ % 19.86% -7.62% 4.63% 31.29% -0.89% 1.61% -
  Horiz. % 153.18% 127.79% 138.34% 132.21% 100.70% 101.61% 100.00%
EPS 8.32 9.15 9.73 10.17 6.36 8.37 10.14 -12.35%
  QoQ % -9.07% -5.96% -4.33% 59.91% -24.01% -17.46% -
  Horiz. % 82.05% 90.24% 95.96% 100.30% 62.72% 82.54% 100.00%
DPS 0.00 2.72 3.63 3.11 0.00 3.47 1.57 -
  QoQ % 0.00% -25.07% 16.72% 0.00% 0.00% 121.02% -
  Horiz. % 0.00% 173.25% 231.21% 198.09% 0.00% 221.02% 100.00%
NAPS 1.5801 1.5637 1.5472 1.5301 1.5122 1.4895 1.4805 4.43%
  QoQ % 1.05% 1.07% 1.12% 1.18% 1.52% 0.61% -
  Horiz. % 106.73% 105.62% 104.51% 103.35% 102.14% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.9000 1.8900 1.8600 1.9400 1.9000 1.8000 1.6900 -
P/RPS 2.44 2.89 2.62 2.86 3.67 3.43 3.27 -17.72%
  QoQ % -15.57% 10.31% -8.39% -22.07% 7.00% 4.89% -
  Horiz. % 74.62% 88.38% 80.12% 87.46% 112.23% 104.89% 100.00%
P/EPS 17.86 16.06 14.86 14.81 23.17 16.59 12.85 24.52%
  QoQ % 11.21% 8.08% 0.34% -36.08% 39.66% 29.11% -
  Horiz. % 138.99% 124.98% 115.64% 115.25% 180.31% 129.11% 100.00%
EY 5.60 6.23 6.73 6.75 4.32 6.03 7.78 -19.67%
  QoQ % -10.11% -7.43% -0.30% 56.25% -28.36% -22.49% -
  Horiz. % 71.98% 80.08% 86.50% 86.76% 55.53% 77.51% 100.00%
DY 0.00 1.85 2.51 2.06 0.00 2.50 1.21 -
  QoQ % 0.00% -26.29% 21.84% 0.00% 0.00% 106.61% -
  Horiz. % 0.00% 152.89% 207.44% 170.25% 0.00% 206.61% 100.00%
P/NAPS 0.94 0.94 0.93 0.98 0.97 0.93 0.88 4.49%
  QoQ % 0.00% 1.08% -5.10% 1.03% 4.30% 5.68% -
  Horiz. % 106.82% 106.82% 105.68% 111.36% 110.23% 105.68% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 28/11/12 29/08/12 28/05/12 23/02/12 25/11/11 -
Price 2.1400 1.8900 1.8700 1.9200 1.9700 1.8800 1.7900 -
P/RPS 2.74 2.89 2.64 2.83 3.81 3.59 3.47 -14.56%
  QoQ % -5.19% 9.47% -6.71% -25.72% 6.13% 3.46% -
  Horiz. % 78.96% 83.29% 76.08% 81.56% 109.80% 103.46% 100.00%
P/EPS 20.11 16.06 14.94 14.66 24.02 17.33 13.62 29.63%
  QoQ % 25.22% 7.50% 1.91% -38.97% 38.60% 27.24% -
  Horiz. % 147.65% 117.91% 109.69% 107.64% 176.36% 127.24% 100.00%
EY 4.97 6.23 6.70 6.82 4.16 5.77 7.34 -22.87%
  QoQ % -20.22% -7.01% -1.76% 63.94% -27.90% -21.39% -
  Horiz. % 67.71% 84.88% 91.28% 92.92% 56.68% 78.61% 100.00%
DY 0.00 1.85 2.50 2.08 0.00 2.39 1.14 -
  QoQ % 0.00% -26.00% 20.19% 0.00% 0.00% 109.65% -
  Horiz. % 0.00% 162.28% 219.30% 182.46% 0.00% 209.65% 100.00%
P/NAPS 1.06 0.94 0.94 0.97 1.01 0.97 0.93 9.11%
  QoQ % 12.77% 0.00% -3.09% -3.96% 4.12% 4.30% -
  Horiz. % 113.98% 101.08% 101.08% 104.30% 108.60% 104.30% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers