Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -17.41%    YoY -     -15.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 291,488 278,574 212,168 214,086 210,688 207,512 221,044 20.19%
  QoQ % 4.64% 31.30% -0.90% 1.61% 1.53% -6.12% -
  Horiz. % 131.87% 126.03% 95.98% 96.85% 95.31% 93.88% 100.00%
PBT 65,006 69,076 49,072 65,224 80,797 79,454 85,724 -16.80%
  QoQ % -5.89% 40.76% -24.76% -19.27% 1.69% -7.31% -
  Horiz. % 75.83% 80.58% 57.24% 76.09% 94.25% 92.69% 100.00%
Tax -13,514 -15,252 -15,432 -20,936 -27,170 -19,206 -22,528 -28.80%
  QoQ % 11.39% 1.17% 26.29% 22.95% -41.47% 14.75% -
  Horiz. % 59.99% 67.70% 68.50% 92.93% 120.61% 85.25% 100.00%
NP 51,492 53,824 33,640 44,288 53,626 60,248 63,196 -12.73%
  QoQ % -4.33% 60.00% -24.04% -17.41% -10.99% -4.66% -
  Horiz. % 81.48% 85.17% 53.23% 70.08% 84.86% 95.34% 100.00%
NP to SH 51,492 53,824 33,640 44,288 53,626 60,248 63,196 -12.73%
  QoQ % -4.33% 60.00% -24.04% -17.41% -10.99% -4.66% -
  Horiz. % 81.48% 85.17% 53.23% 70.08% 84.86% 95.34% 100.00%
Tax Rate 20.79 % 22.08 % 31.45 % 32.10 % 33.63 % 24.17 % 26.28 % -14.43%
  QoQ % -5.84% -29.79% -2.02% -4.55% 39.14% -8.03% -
  Horiz. % 79.11% 84.02% 119.67% 122.15% 127.97% 91.97% 100.00%
Total Cost 239,996 224,750 178,528 169,798 157,061 147,264 157,848 32.12%
  QoQ % 6.78% 25.89% 5.14% 8.11% 6.65% -6.71% -
  Horiz. % 152.04% 142.38% 113.10% 107.57% 99.50% 93.29% 100.00%
Net Worth 818,443 809,414 799,975 787,929 783,188 778,576 772,682 3.90%
  QoQ % 1.12% 1.18% 1.53% 0.61% 0.59% 0.76% -
  Horiz. % 105.92% 104.75% 103.53% 101.97% 101.36% 100.76% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 19,192 16,434 - 18,371 8,321 244 - -
  QoQ % 16.78% 0.00% 0.00% 120.77% 3,302.33% 0.00% -
  Horiz. % 7,847.35% 6,719.63% 0.00% 7,511.44% 3,402.33% 100.00% -
Div Payout % 37.27 % 30.53 % - % 41.48 % 15.52 % 0.41 % - % -
  QoQ % 22.08% 0.00% 0.00% 167.27% 3,685.37% 0.00% -
  Horiz. % 9,090.24% 7,446.34% 0.00% 10,117.07% 3,785.37% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 818,443 809,414 799,975 787,929 783,188 778,576 772,682 3.90%
  QoQ % 1.12% 1.18% 1.53% 0.61% 0.59% 0.76% -
  Horiz. % 105.92% 104.75% 103.53% 101.97% 101.36% 100.76% 100.00%
NOSH 411,277 410,870 410,243 408,253 407,910 407,631 406,675 0.75%
  QoQ % 0.10% 0.15% 0.49% 0.08% 0.07% 0.24% -
  Horiz. % 101.13% 101.03% 100.88% 100.39% 100.30% 100.24% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.67 % 19.32 % 15.86 % 20.69 % 25.45 % 29.03 % 28.59 % -27.38%
  QoQ % -8.54% 21.82% -23.34% -18.70% -12.33% 1.54% -
  Horiz. % 61.80% 67.58% 55.47% 72.37% 89.02% 101.54% 100.00%
ROE 6.29 % 6.65 % 4.21 % 5.62 % 6.85 % 7.74 % 8.18 % -16.03%
  QoQ % -5.41% 57.96% -25.09% -17.96% -11.50% -5.38% -
  Horiz. % 76.89% 81.30% 51.47% 68.70% 83.74% 94.62% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.87 67.80 51.72 52.44 51.65 50.91 54.35 19.30%
  QoQ % 4.53% 31.09% -1.37% 1.53% 1.45% -6.33% -
  Horiz. % 130.40% 124.75% 95.16% 96.49% 95.03% 93.67% 100.00%
EPS 12.52 13.10 8.20 10.84 13.15 14.78 15.52 -13.31%
  QoQ % -4.43% 59.76% -24.35% -17.57% -11.03% -4.77% -
  Horiz. % 80.67% 84.41% 52.84% 69.85% 84.73% 95.23% 100.00%
DPS 4.67 4.00 0.00 4.50 2.04 0.06 0.00 -
  QoQ % 16.75% 0.00% 0.00% 120.59% 3,300.00% 0.00% -
  Horiz. % 7,783.33% 6,666.67% 0.00% 7,500.00% 3,400.00% 100.00% -
NAPS 1.9900 1.9700 1.9500 1.9300 1.9200 1.9100 1.9000 3.12%
  QoQ % 1.02% 1.03% 1.04% 0.52% 0.52% 0.53% -
  Horiz. % 104.74% 103.68% 102.63% 101.58% 101.05% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.10 52.66 40.11 40.47 39.83 39.23 41.79 20.18%
  QoQ % 4.63% 31.29% -0.89% 1.61% 1.53% -6.13% -
  Horiz. % 131.85% 126.01% 95.98% 96.84% 95.31% 93.87% 100.00%
EPS 9.73 10.17 6.36 8.37 10.14 11.39 11.95 -12.77%
  QoQ % -4.33% 59.91% -24.01% -17.46% -10.97% -4.69% -
  Horiz. % 81.42% 85.10% 53.22% 70.04% 84.85% 95.31% 100.00%
DPS 3.63 3.11 0.00 3.47 1.57 0.05 0.00 -
  QoQ % 16.72% 0.00% 0.00% 121.02% 3,040.00% 0.00% -
  Horiz. % 7,260.00% 6,220.00% 0.00% 6,940.00% 3,140.00% 100.00% -
NAPS 1.5472 1.5301 1.5122 1.4895 1.4805 1.4718 1.4606 3.90%
  QoQ % 1.12% 1.18% 1.52% 0.61% 0.59% 0.77% -
  Horiz. % 105.93% 104.76% 103.53% 101.98% 101.36% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.8600 1.9400 1.9000 1.8000 1.6900 1.9700 1.8800 -
P/RPS 2.62 2.86 3.67 3.43 3.27 3.87 3.46 -16.88%
  QoQ % -8.39% -22.07% 7.00% 4.89% -15.50% 11.85% -
  Horiz. % 75.72% 82.66% 106.07% 99.13% 94.51% 111.85% 100.00%
P/EPS 14.86 14.81 23.17 16.59 12.85 13.33 12.10 14.64%
  QoQ % 0.34% -36.08% 39.66% 29.11% -3.60% 10.17% -
  Horiz. % 122.81% 122.40% 191.49% 137.11% 106.20% 110.17% 100.00%
EY 6.73 6.75 4.32 6.03 7.78 7.50 8.27 -12.80%
  QoQ % -0.30% 56.25% -28.36% -22.49% 3.73% -9.31% -
  Horiz. % 81.38% 81.62% 52.24% 72.91% 94.07% 90.69% 100.00%
DY 2.51 2.06 0.00 2.50 1.21 0.03 0.00 -
  QoQ % 21.84% 0.00% 0.00% 106.61% 3,933.33% 0.00% -
  Horiz. % 8,366.67% 6,866.67% 0.00% 8,333.33% 4,033.33% 100.00% -
P/NAPS 0.93 0.98 0.97 0.93 0.88 1.03 0.99 -4.07%
  QoQ % -5.10% 1.03% 4.30% 5.68% -14.56% 4.04% -
  Horiz. % 93.94% 98.99% 97.98% 93.94% 88.89% 104.04% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 28/05/12 23/02/12 25/11/11 26/08/11 23/05/11 -
Price 1.8700 1.9200 1.9700 1.8800 1.7900 1.7400 1.9600 -
P/RPS 2.64 2.83 3.81 3.59 3.47 3.42 3.61 -18.78%
  QoQ % -6.71% -25.72% 6.13% 3.46% 1.46% -5.26% -
  Horiz. % 73.13% 78.39% 105.54% 99.45% 96.12% 94.74% 100.00%
P/EPS 14.94 14.66 24.02 17.33 13.62 11.77 12.61 11.93%
  QoQ % 1.91% -38.97% 38.60% 27.24% 15.72% -6.66% -
  Horiz. % 118.48% 116.26% 190.48% 137.43% 108.01% 93.34% 100.00%
EY 6.70 6.82 4.16 5.77 7.34 8.49 7.93 -10.60%
  QoQ % -1.76% 63.94% -27.90% -21.39% -13.55% 7.06% -
  Horiz. % 84.49% 86.00% 52.46% 72.76% 92.56% 107.06% 100.00%
DY 2.50 2.08 0.00 2.39 1.14 0.03 0.00 -
  QoQ % 20.19% 0.00% 0.00% 109.65% 3,700.00% 0.00% -
  Horiz. % 8,333.33% 6,933.33% 0.00% 7,966.67% 3,800.00% 100.00% -
P/NAPS 0.94 0.97 1.01 0.97 0.93 0.91 1.03 -5.90%
  QoQ % -3.09% -3.96% 4.12% 4.30% 2.20% -11.65% -
  Horiz. % 91.26% 94.17% 98.06% 94.17% 90.29% 88.35% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers