Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -24.04%    YoY -     -46.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 269,244 291,488 278,574 212,168 214,086 210,688 207,512 18.87%
  QoQ % -7.63% 4.64% 31.30% -0.90% 1.61% 1.53% -
  Horiz. % 129.75% 140.47% 134.24% 102.24% 103.17% 101.53% 100.00%
PBT 63,876 65,006 69,076 49,072 65,224 80,797 79,454 -13.48%
  QoQ % -1.74% -5.89% 40.76% -24.76% -19.27% 1.69% -
  Horiz. % 80.39% 81.82% 86.94% 61.76% 82.09% 101.69% 100.00%
Tax -15,447 -13,514 -15,252 -15,432 -20,936 -27,170 -19,206 -13.46%
  QoQ % -14.30% 11.39% 1.17% 26.29% 22.95% -41.47% -
  Horiz. % 80.43% 70.37% 79.41% 80.35% 109.01% 141.47% 100.00%
NP 48,429 51,492 53,824 33,640 44,288 53,626 60,248 -13.49%
  QoQ % -5.95% -4.33% 60.00% -24.04% -17.41% -10.99% -
  Horiz. % 80.38% 85.47% 89.34% 55.84% 73.51% 89.01% 100.00%
NP to SH 48,429 51,492 53,824 33,640 44,288 53,626 60,248 -13.49%
  QoQ % -5.95% -4.33% 60.00% -24.04% -17.41% -10.99% -
  Horiz. % 80.38% 85.47% 89.34% 55.84% 73.51% 89.01% 100.00%
Tax Rate 24.18 % 20.79 % 22.08 % 31.45 % 32.10 % 33.63 % 24.17 % 0.03%
  QoQ % 16.31% -5.84% -29.79% -2.02% -4.55% 39.14% -
  Horiz. % 100.04% 86.02% 91.35% 130.12% 132.81% 139.14% 100.00%
Total Cost 220,815 239,996 224,750 178,528 169,798 157,061 147,264 30.84%
  QoQ % -7.99% 6.78% 25.89% 5.14% 8.11% 6.65% -
  Horiz. % 149.94% 162.97% 152.62% 121.23% 115.30% 106.65% 100.00%
Net Worth 827,185 818,443 809,414 799,975 787,929 783,188 778,576 4.10%
  QoQ % 1.07% 1.12% 1.18% 1.53% 0.61% 0.59% -
  Horiz. % 106.24% 105.12% 103.96% 102.75% 101.20% 100.59% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 14,403 19,192 16,434 - 18,371 8,321 244 1,395.11%
  QoQ % -24.95% 16.78% 0.00% 0.00% 120.77% 3,302.33% -
  Horiz. % 5,889.19% 7,847.35% 6,719.63% 0.00% 7,511.44% 3,402.33% 100.00%
Div Payout % 29.74 % 37.27 % 30.53 % - % 41.48 % 15.52 % 0.41 % 1,616.85%
  QoQ % -20.20% 22.08% 0.00% 0.00% 167.27% 3,685.37% -
  Horiz. % 7,253.66% 9,090.24% 7,446.34% 0.00% 10,117.07% 3,785.37% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 827,185 818,443 809,414 799,975 787,929 783,188 778,576 4.10%
  QoQ % 1.07% 1.12% 1.18% 1.53% 0.61% 0.59% -
  Horiz. % 106.24% 105.12% 103.96% 102.75% 101.20% 100.59% 100.00%
NOSH 411,535 411,277 410,870 410,243 408,253 407,910 407,631 0.63%
  QoQ % 0.06% 0.10% 0.15% 0.49% 0.08% 0.07% -
  Horiz. % 100.96% 100.89% 100.79% 100.64% 100.15% 100.07% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.99 % 17.67 % 19.32 % 15.86 % 20.69 % 25.45 % 29.03 % -27.21%
  QoQ % 1.81% -8.54% 21.82% -23.34% -18.70% -12.33% -
  Horiz. % 61.97% 60.87% 66.55% 54.63% 71.27% 87.67% 100.00%
ROE 5.85 % 6.29 % 6.65 % 4.21 % 5.62 % 6.85 % 7.74 % -16.96%
  QoQ % -7.00% -5.41% 57.96% -25.09% -17.96% -11.50% -
  Horiz. % 75.58% 81.27% 85.92% 54.39% 72.61% 88.50% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.42 70.87 67.80 51.72 52.44 51.65 50.91 18.11%
  QoQ % -7.69% 4.53% 31.09% -1.37% 1.53% 1.45% -
  Horiz. % 128.50% 139.21% 133.18% 101.59% 103.01% 101.45% 100.00%
EPS 11.78 12.52 13.10 8.20 10.84 13.15 14.78 -13.98%
  QoQ % -5.91% -4.43% 59.76% -24.35% -17.57% -11.03% -
  Horiz. % 79.70% 84.71% 88.63% 55.48% 73.34% 88.97% 100.00%
DPS 3.50 4.67 4.00 0.00 4.50 2.04 0.06 1,385.68%
  QoQ % -25.05% 16.75% 0.00% 0.00% 120.59% 3,300.00% -
  Horiz. % 5,833.33% 7,783.33% 6,666.67% 0.00% 7,500.00% 3,400.00% 100.00%
NAPS 2.0100 1.9900 1.9700 1.9500 1.9300 1.9200 1.9100 3.44%
  QoQ % 1.01% 1.02% 1.03% 1.04% 0.52% 0.52% -
  Horiz. % 105.24% 104.19% 103.14% 102.09% 101.05% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.90 55.10 52.66 40.11 40.47 39.83 39.23 18.87%
  QoQ % -7.62% 4.63% 31.29% -0.89% 1.61% 1.53% -
  Horiz. % 129.75% 140.45% 134.23% 102.24% 103.16% 101.53% 100.00%
EPS 9.15 9.73 10.17 6.36 8.37 10.14 11.39 -13.53%
  QoQ % -5.96% -4.33% 59.91% -24.01% -17.46% -10.97% -
  Horiz. % 80.33% 85.43% 89.29% 55.84% 73.49% 89.03% 100.00%
DPS 2.72 3.63 3.11 0.00 3.47 1.57 0.05 1,318.43%
  QoQ % -25.07% 16.72% 0.00% 0.00% 121.02% 3,040.00% -
  Horiz. % 5,440.00% 7,260.00% 6,220.00% 0.00% 6,940.00% 3,140.00% 100.00%
NAPS 1.5637 1.5472 1.5301 1.5122 1.4895 1.4805 1.4718 4.10%
  QoQ % 1.07% 1.12% 1.18% 1.52% 0.61% 0.59% -
  Horiz. % 106.24% 105.12% 103.96% 102.74% 101.20% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.8900 1.8600 1.9400 1.9000 1.8000 1.6900 1.9700 -
P/RPS 2.89 2.62 2.86 3.67 3.43 3.27 3.87 -17.62%
  QoQ % 10.31% -8.39% -22.07% 7.00% 4.89% -15.50% -
  Horiz. % 74.68% 67.70% 73.90% 94.83% 88.63% 84.50% 100.00%
P/EPS 16.06 14.86 14.81 23.17 16.59 12.85 13.33 13.16%
  QoQ % 8.08% 0.34% -36.08% 39.66% 29.11% -3.60% -
  Horiz. % 120.48% 111.48% 111.10% 173.82% 124.46% 96.40% 100.00%
EY 6.23 6.73 6.75 4.32 6.03 7.78 7.50 -11.58%
  QoQ % -7.43% -0.30% 56.25% -28.36% -22.49% 3.73% -
  Horiz. % 83.07% 89.73% 90.00% 57.60% 80.40% 103.73% 100.00%
DY 1.85 2.51 2.06 0.00 2.50 1.21 0.03 1,441.50%
  QoQ % -26.29% 21.84% 0.00% 0.00% 106.61% 3,933.33% -
  Horiz. % 6,166.67% 8,366.67% 6,866.67% 0.00% 8,333.33% 4,033.33% 100.00%
P/NAPS 0.94 0.93 0.98 0.97 0.93 0.88 1.03 -5.89%
  QoQ % 1.08% -5.10% 1.03% 4.30% 5.68% -14.56% -
  Horiz. % 91.26% 90.29% 95.15% 94.17% 90.29% 85.44% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 28/05/12 23/02/12 25/11/11 26/08/11 -
Price 1.8900 1.8700 1.9200 1.9700 1.8800 1.7900 1.7400 -
P/RPS 2.89 2.64 2.83 3.81 3.59 3.47 3.42 -10.57%
  QoQ % 9.47% -6.71% -25.72% 6.13% 3.46% 1.46% -
  Horiz. % 84.50% 77.19% 82.75% 111.40% 104.97% 101.46% 100.00%
P/EPS 16.06 14.94 14.66 24.02 17.33 13.62 11.77 22.91%
  QoQ % 7.50% 1.91% -38.97% 38.60% 27.24% 15.72% -
  Horiz. % 136.45% 126.93% 124.55% 204.08% 147.24% 115.72% 100.00%
EY 6.23 6.70 6.82 4.16 5.77 7.34 8.49 -18.57%
  QoQ % -7.01% -1.76% 63.94% -27.90% -21.39% -13.55% -
  Horiz. % 73.38% 78.92% 80.33% 49.00% 67.96% 86.45% 100.00%
DY 1.85 2.50 2.08 0.00 2.39 1.14 0.03 1,441.50%
  QoQ % -26.00% 20.19% 0.00% 0.00% 109.65% 3,700.00% -
  Horiz. % 6,166.67% 8,333.33% 6,933.33% 0.00% 7,966.67% 3,800.00% 100.00%
P/NAPS 0.94 0.94 0.97 1.01 0.97 0.93 0.91 2.18%
  QoQ % 0.00% -3.09% -3.96% 4.12% 4.30% 2.20% -
  Horiz. % 103.30% 103.30% 106.59% 110.99% 106.59% 102.20% 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.
 


 

215  258  555  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 BJLAND 0.235+0.01 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.19+0.03 
 JAKS 0.845+0.025 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 GPACKET-WB 0.1750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers