Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -5.95%    YoY -     9.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 288,572 320,490 322,740 269,244 291,488 278,574 212,168 22.73%
  QoQ % -9.96% -0.70% 19.87% -7.63% 4.64% 31.30% -
  Horiz. % 136.01% 151.05% 152.12% 126.90% 137.39% 131.30% 100.00%
PBT 66,694 70,016 61,132 63,876 65,006 69,076 49,072 22.68%
  QoQ % -4.74% 14.53% -4.30% -1.74% -5.89% 40.76% -
  Horiz. % 135.91% 142.68% 124.58% 130.17% 132.47% 140.76% 100.00%
Tax -18,858 -19,468 -17,104 -15,447 -13,514 -15,252 -15,432 14.29%
  QoQ % 3.13% -13.82% -10.73% -14.30% 11.39% 1.17% -
  Horiz. % 122.20% 126.15% 110.83% 100.10% 87.58% 98.83% 100.00%
NP 47,836 50,548 44,028 48,429 51,492 53,824 33,640 26.43%
  QoQ % -5.37% 14.81% -9.09% -5.95% -4.33% 60.00% -
  Horiz. % 142.20% 150.26% 130.88% 143.96% 153.07% 160.00% 100.00%
NP to SH 47,836 50,548 44,028 48,429 51,492 53,824 33,640 26.43%
  QoQ % -5.37% 14.81% -9.09% -5.95% -4.33% 60.00% -
  Horiz. % 142.20% 150.26% 130.88% 143.96% 153.07% 160.00% 100.00%
Tax Rate 28.28 % 27.81 % 27.98 % 24.18 % 20.79 % 22.08 % 31.45 % -6.83%
  QoQ % 1.69% -0.61% 15.72% 16.31% -5.84% -29.79% -
  Horiz. % 89.92% 88.43% 88.97% 76.88% 66.10% 70.21% 100.00%
Total Cost 240,736 269,942 278,712 220,815 239,996 224,750 178,528 22.03%
  QoQ % -10.82% -3.15% 26.22% -7.99% 6.78% 25.89% -
  Horiz. % 134.84% 151.20% 156.12% 123.69% 134.43% 125.89% 100.00%
Net Worth 848,612 848,036 835,869 827,185 818,443 809,414 799,975 4.01%
  QoQ % 0.07% 1.46% 1.05% 1.07% 1.12% 1.18% -
  Horiz. % 106.08% 106.01% 104.49% 103.40% 102.31% 101.18% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 22,405 20,887 - 14,403 19,192 16,434 - -
  QoQ % 7.27% 0.00% 0.00% -24.95% 16.78% 0.00% -
  Horiz. % 136.33% 127.09% 0.00% 87.64% 116.78% 100.00% -
Div Payout % 46.84 % 41.32 % - % 29.74 % 37.27 % 30.53 % - % -
  QoQ % 13.36% 0.00% 0.00% -20.20% 22.08% 0.00% -
  Horiz. % 153.42% 135.34% 0.00% 97.41% 122.08% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 848,612 848,036 835,869 827,185 818,443 809,414 799,975 4.01%
  QoQ % 0.07% 1.46% 1.05% 1.07% 1.12% 1.18% -
  Horiz. % 106.08% 106.01% 104.49% 103.40% 102.31% 101.18% 100.00%
NOSH 420,105 417,752 413,796 411,535 411,277 410,870 410,243 1.59%
  QoQ % 0.56% 0.96% 0.55% 0.06% 0.10% 0.15% -
  Horiz. % 102.40% 101.83% 100.87% 100.31% 100.25% 100.15% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.58 % 15.77 % 13.64 % 17.99 % 17.67 % 19.32 % 15.86 % 3.00%
  QoQ % 5.14% 15.62% -24.18% 1.81% -8.54% 21.82% -
  Horiz. % 104.54% 99.43% 86.00% 113.43% 111.41% 121.82% 100.00%
ROE 5.64 % 5.96 % 5.27 % 5.85 % 6.29 % 6.65 % 4.21 % 21.50%
  QoQ % -5.37% 13.09% -9.91% -7.00% -5.41% 57.96% -
  Horiz. % 133.97% 141.57% 125.18% 138.95% 149.41% 157.96% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.69 76.72 77.99 65.42 70.87 67.80 51.72 20.80%
  QoQ % -10.47% -1.63% 19.21% -7.69% 4.53% 31.09% -
  Horiz. % 132.81% 148.34% 150.79% 126.49% 137.03% 131.09% 100.00%
EPS 11.39 12.10 10.64 11.78 12.52 13.10 8.20 24.47%
  QoQ % -5.87% 13.72% -9.68% -5.91% -4.43% 59.76% -
  Horiz. % 138.90% 147.56% 129.76% 143.66% 152.68% 159.76% 100.00%
DPS 5.33 5.00 0.00 3.50 4.67 4.00 0.00 -
  QoQ % 6.60% 0.00% 0.00% -25.05% 16.75% 0.00% -
  Horiz. % 133.25% 125.00% 0.00% 87.50% 116.75% 100.00% -
NAPS 2.0200 2.0300 2.0200 2.0100 1.9900 1.9700 1.9500 2.38%
  QoQ % -0.49% 0.50% 0.50% 1.01% 1.02% 1.03% -
  Horiz. % 103.59% 104.10% 103.59% 103.08% 102.05% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.55 60.58 61.01 50.90 55.10 52.66 40.11 22.73%
  QoQ % -9.95% -0.70% 19.86% -7.62% 4.63% 31.29% -
  Horiz. % 136.00% 151.03% 152.11% 126.90% 137.37% 131.29% 100.00%
EPS 9.04 9.56 8.32 9.15 9.73 10.17 6.36 26.39%
  QoQ % -5.44% 14.90% -9.07% -5.96% -4.33% 59.91% -
  Horiz. % 142.14% 150.31% 130.82% 143.87% 152.99% 159.91% 100.00%
DPS 4.24 3.95 0.00 2.72 3.63 3.11 0.00 -
  QoQ % 7.34% 0.00% 0.00% -25.07% 16.72% 0.00% -
  Horiz. % 136.33% 127.01% 0.00% 87.46% 116.72% 100.00% -
NAPS 1.6042 1.6031 1.5801 1.5637 1.5472 1.5301 1.5122 4.01%
  QoQ % 0.07% 1.46% 1.05% 1.07% 1.12% 1.18% -
  Horiz. % 106.08% 106.01% 104.49% 103.41% 102.31% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.8000 1.9900 1.9000 1.8900 1.8600 1.9400 1.9000 -
P/RPS 2.62 2.59 2.44 2.89 2.62 2.86 3.67 -20.11%
  QoQ % 1.16% 6.15% -15.57% 10.31% -8.39% -22.07% -
  Horiz. % 71.39% 70.57% 66.49% 78.75% 71.39% 77.93% 100.00%
P/EPS 15.81 16.45 17.86 16.06 14.86 14.81 23.17 -22.48%
  QoQ % -3.89% -7.89% 11.21% 8.08% 0.34% -36.08% -
  Horiz. % 68.23% 71.00% 77.08% 69.31% 64.13% 63.92% 100.00%
EY 6.33 6.08 5.60 6.23 6.73 6.75 4.32 28.98%
  QoQ % 4.11% 8.57% -10.11% -7.43% -0.30% 56.25% -
  Horiz. % 146.53% 140.74% 129.63% 144.21% 155.79% 156.25% 100.00%
DY 2.96 2.51 0.00 1.85 2.51 2.06 0.00 -
  QoQ % 17.93% 0.00% 0.00% -26.29% 21.84% 0.00% -
  Horiz. % 143.69% 121.84% 0.00% 89.81% 121.84% 100.00% -
P/NAPS 0.89 0.98 0.94 0.94 0.93 0.98 0.97 -5.57%
  QoQ % -9.18% 4.26% 0.00% 1.08% -5.10% 1.03% -
  Horiz. % 91.75% 101.03% 96.91% 96.91% 95.88% 101.03% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 28/05/12 -
Price 1.7300 1.9000 2.1400 1.8900 1.8700 1.9200 1.9700 -
P/RPS 2.52 2.48 2.74 2.89 2.64 2.83 3.81 -24.07%
  QoQ % 1.61% -9.49% -5.19% 9.47% -6.71% -25.72% -
  Horiz. % 66.14% 65.09% 71.92% 75.85% 69.29% 74.28% 100.00%
P/EPS 15.19 15.70 20.11 16.06 14.94 14.66 24.02 -26.30%
  QoQ % -3.25% -21.93% 25.22% 7.50% 1.91% -38.97% -
  Horiz. % 63.24% 65.36% 83.72% 66.86% 62.20% 61.03% 100.00%
EY 6.58 6.37 4.97 6.23 6.70 6.82 4.16 35.72%
  QoQ % 3.30% 28.17% -20.22% -7.01% -1.76% 63.94% -
  Horiz. % 158.17% 153.12% 119.47% 149.76% 161.06% 163.94% 100.00%
DY 3.08 2.63 0.00 1.85 2.50 2.08 0.00 -
  QoQ % 17.11% 0.00% 0.00% -26.00% 20.19% 0.00% -
  Horiz. % 148.08% 126.44% 0.00% 88.94% 120.19% 100.00% -
P/NAPS 0.86 0.94 1.06 0.94 0.94 0.97 1.01 -10.16%
  QoQ % -8.51% -11.32% 12.77% 0.00% -3.09% -3.96% -
  Horiz. % 85.15% 93.07% 104.95% 93.07% 93.07% 96.04% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers