Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -4.33%    YoY -     -3.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 320,490 322,740 269,244 291,488 278,574 212,168 214,086 30.90%
  QoQ % -0.70% 19.87% -7.63% 4.64% 31.30% -0.90% -
  Horiz. % 149.70% 150.75% 125.76% 136.15% 130.12% 99.10% 100.00%
PBT 70,016 61,132 63,876 65,006 69,076 49,072 65,224 4.84%
  QoQ % 14.53% -4.30% -1.74% -5.89% 40.76% -24.76% -
  Horiz. % 107.35% 93.73% 97.93% 99.67% 105.91% 75.24% 100.00%
Tax -19,468 -17,104 -15,447 -13,514 -15,252 -15,432 -20,936 -4.74%
  QoQ % -13.82% -10.73% -14.30% 11.39% 1.17% 26.29% -
  Horiz. % 92.99% 81.70% 73.78% 64.55% 72.85% 73.71% 100.00%
NP 50,548 44,028 48,429 51,492 53,824 33,640 44,288 9.22%
  QoQ % 14.81% -9.09% -5.95% -4.33% 60.00% -24.04% -
  Horiz. % 114.13% 99.41% 109.35% 116.27% 121.53% 75.96% 100.00%
NP to SH 50,548 44,028 48,429 51,492 53,824 33,640 44,288 9.22%
  QoQ % 14.81% -9.09% -5.95% -4.33% 60.00% -24.04% -
  Horiz. % 114.13% 99.41% 109.35% 116.27% 121.53% 75.96% 100.00%
Tax Rate 27.81 % 27.98 % 24.18 % 20.79 % 22.08 % 31.45 % 32.10 % -9.13%
  QoQ % -0.61% 15.72% 16.31% -5.84% -29.79% -2.02% -
  Horiz. % 86.64% 87.17% 75.33% 64.77% 68.79% 97.98% 100.00%
Total Cost 269,942 278,712 220,815 239,996 224,750 178,528 169,798 36.25%
  QoQ % -3.15% 26.22% -7.99% 6.78% 25.89% 5.14% -
  Horiz. % 158.98% 164.14% 130.05% 141.34% 132.36% 105.14% 100.00%
Net Worth 848,036 835,869 827,185 818,443 809,414 799,975 787,929 5.03%
  QoQ % 1.46% 1.05% 1.07% 1.12% 1.18% 1.53% -
  Horiz. % 107.63% 106.08% 104.98% 103.87% 102.73% 101.53% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,887 - 14,403 19,192 16,434 - 18,371 8.94%
  QoQ % 0.00% 0.00% -24.95% 16.78% 0.00% 0.00% -
  Horiz. % 113.70% 0.00% 78.40% 104.47% 89.46% 0.00% 100.00%
Div Payout % 41.32 % - % 29.74 % 37.27 % 30.53 % - % 41.48 % -0.26%
  QoQ % 0.00% 0.00% -20.20% 22.08% 0.00% 0.00% -
  Horiz. % 99.61% 0.00% 71.70% 89.85% 73.60% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 848,036 835,869 827,185 818,443 809,414 799,975 787,929 5.03%
  QoQ % 1.46% 1.05% 1.07% 1.12% 1.18% 1.53% -
  Horiz. % 107.63% 106.08% 104.98% 103.87% 102.73% 101.53% 100.00%
NOSH 417,752 413,796 411,535 411,277 410,870 410,243 408,253 1.55%
  QoQ % 0.96% 0.55% 0.06% 0.10% 0.15% 0.49% -
  Horiz. % 102.33% 101.36% 100.80% 100.74% 100.64% 100.49% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.77 % 13.64 % 17.99 % 17.67 % 19.32 % 15.86 % 20.69 % -16.57%
  QoQ % 15.62% -24.18% 1.81% -8.54% 21.82% -23.34% -
  Horiz. % 76.22% 65.93% 86.95% 85.40% 93.38% 76.66% 100.00%
ROE 5.96 % 5.27 % 5.85 % 6.29 % 6.65 % 4.21 % 5.62 % 4.00%
  QoQ % 13.09% -9.91% -7.00% -5.41% 57.96% -25.09% -
  Horiz. % 106.05% 93.77% 104.09% 111.92% 118.33% 74.91% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.72 77.99 65.42 70.87 67.80 51.72 52.44 28.90%
  QoQ % -1.63% 19.21% -7.69% 4.53% 31.09% -1.37% -
  Horiz. % 146.30% 148.72% 124.75% 135.14% 129.29% 98.63% 100.00%
EPS 12.10 10.64 11.78 12.52 13.10 8.20 10.84 7.61%
  QoQ % 13.72% -9.68% -5.91% -4.43% 59.76% -24.35% -
  Horiz. % 111.62% 98.15% 108.67% 115.50% 120.85% 75.65% 100.00%
DPS 5.00 0.00 3.50 4.67 4.00 0.00 4.50 7.28%
  QoQ % 0.00% 0.00% -25.05% 16.75% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 77.78% 103.78% 88.89% 0.00% 100.00%
NAPS 2.0300 2.0200 2.0100 1.9900 1.9700 1.9500 1.9300 3.43%
  QoQ % 0.50% 0.50% 1.01% 1.02% 1.03% 1.04% -
  Horiz. % 105.18% 104.66% 104.15% 103.11% 102.07% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 60.58 61.01 50.90 55.10 52.66 40.11 40.47 30.89%
  QoQ % -0.70% 19.86% -7.62% 4.63% 31.29% -0.89% -
  Horiz. % 149.69% 150.75% 125.77% 136.15% 130.12% 99.11% 100.00%
EPS 9.56 8.32 9.15 9.73 10.17 6.36 8.37 9.28%
  QoQ % 14.90% -9.07% -5.96% -4.33% 59.91% -24.01% -
  Horiz. % 114.22% 99.40% 109.32% 116.25% 121.51% 75.99% 100.00%
DPS 3.95 0.00 2.72 3.63 3.11 0.00 3.47 9.03%
  QoQ % 0.00% 0.00% -25.07% 16.72% 0.00% 0.00% -
  Horiz. % 113.83% 0.00% 78.39% 104.61% 89.63% 0.00% 100.00%
NAPS 1.6031 1.5801 1.5637 1.5472 1.5301 1.5122 1.4895 5.03%
  QoQ % 1.46% 1.05% 1.07% 1.12% 1.18% 1.52% -
  Horiz. % 107.63% 106.08% 104.98% 103.87% 102.73% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.9900 1.9000 1.8900 1.8600 1.9400 1.9000 1.8000 -
P/RPS 2.59 2.44 2.89 2.62 2.86 3.67 3.43 -17.09%
  QoQ % 6.15% -15.57% 10.31% -8.39% -22.07% 7.00% -
  Horiz. % 75.51% 71.14% 84.26% 76.38% 83.38% 107.00% 100.00%
P/EPS 16.45 17.86 16.06 14.86 14.81 23.17 16.59 -0.56%
  QoQ % -7.89% 11.21% 8.08% 0.34% -36.08% 39.66% -
  Horiz. % 99.16% 107.66% 96.81% 89.57% 89.27% 139.66% 100.00%
EY 6.08 5.60 6.23 6.73 6.75 4.32 6.03 0.55%
  QoQ % 8.57% -10.11% -7.43% -0.30% 56.25% -28.36% -
  Horiz. % 100.83% 92.87% 103.32% 111.61% 111.94% 71.64% 100.00%
DY 2.51 0.00 1.85 2.51 2.06 0.00 2.50 0.27%
  QoQ % 0.00% 0.00% -26.29% 21.84% 0.00% 0.00% -
  Horiz. % 100.40% 0.00% 74.00% 100.40% 82.40% 0.00% 100.00%
P/NAPS 0.98 0.94 0.94 0.93 0.98 0.97 0.93 3.56%
  QoQ % 4.26% 0.00% 1.08% -5.10% 1.03% 4.30% -
  Horiz. % 105.38% 101.08% 101.08% 100.00% 105.38% 104.30% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 28/05/12 23/02/12 -
Price 1.9000 2.1400 1.8900 1.8700 1.9200 1.9700 1.8800 -
P/RPS 2.48 2.74 2.89 2.64 2.83 3.81 3.59 -21.87%
  QoQ % -9.49% -5.19% 9.47% -6.71% -25.72% 6.13% -
  Horiz. % 69.08% 76.32% 80.50% 73.54% 78.83% 106.13% 100.00%
P/EPS 15.70 20.11 16.06 14.94 14.66 24.02 17.33 -6.38%
  QoQ % -21.93% 25.22% 7.50% 1.91% -38.97% 38.60% -
  Horiz. % 90.59% 116.04% 92.67% 86.21% 84.59% 138.60% 100.00%
EY 6.37 4.97 6.23 6.70 6.82 4.16 5.77 6.82%
  QoQ % 28.17% -20.22% -7.01% -1.76% 63.94% -27.90% -
  Horiz. % 110.40% 86.14% 107.97% 116.12% 118.20% 72.10% 100.00%
DY 2.63 0.00 1.85 2.50 2.08 0.00 2.39 6.59%
  QoQ % 0.00% 0.00% -26.00% 20.19% 0.00% 0.00% -
  Horiz. % 110.04% 0.00% 77.41% 104.60% 87.03% 0.00% 100.00%
P/NAPS 0.94 1.06 0.94 0.94 0.97 1.01 0.97 -2.07%
  QoQ % -11.32% 12.77% 0.00% -3.09% -3.96% 4.12% -
  Horiz. % 96.91% 109.28% 96.91% 96.91% 100.00% 104.12% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers