Highlights

[YNHPROP] QoQ Cumulative 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 -     220.00%    YoY -     -10.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 80,685 269,244 218,616 139,287 53,042 214,086 158,016 -36.09%
  QoQ % -70.03% 23.16% 56.95% 162.60% -75.22% 35.48% -
  Horiz. % 51.06% 170.39% 138.35% 88.15% 33.57% 135.48% 100.00%
PBT 15,283 63,876 48,755 34,538 12,268 65,224 60,598 -60.05%
  QoQ % -76.07% 31.01% 41.16% 181.53% -81.19% 7.63% -
  Horiz. % 25.22% 105.41% 80.46% 57.00% 20.24% 107.63% 100.00%
Tax -4,276 -15,447 -10,136 -7,626 -3,858 -20,936 -20,378 -64.65%
  QoQ % 72.32% -52.40% -32.91% -97.67% 81.57% -2.74% -
  Horiz. % 20.98% 75.80% 49.74% 37.42% 18.93% 102.74% 100.00%
NP 11,007 48,429 38,619 26,912 8,410 44,288 40,220 -57.81%
  QoQ % -77.27% 25.40% 43.50% 220.00% -81.01% 10.11% -
  Horiz. % 27.37% 120.41% 96.02% 66.91% 20.91% 110.11% 100.00%
NP to SH 11,007 48,429 38,619 26,912 8,410 44,288 40,220 -57.81%
  QoQ % -77.27% 25.40% 43.50% 220.00% -81.01% 10.11% -
  Horiz. % 27.37% 120.41% 96.02% 66.91% 20.91% 110.11% 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 69,678 220,815 179,997 112,375 44,632 169,798 117,796 -29.51%
  QoQ % -68.45% 22.68% 60.18% 151.78% -73.71% 44.15% -
  Horiz. % 59.15% 187.46% 152.80% 95.40% 37.89% 144.15% 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 14,394 8,217 - 18,371 6,241 -
  QoQ % 0.00% 0.06% 75.17% 0.00% 0.00% 194.36% -
  Horiz. % 0.00% 230.79% 230.65% 131.67% 0.00% 294.36% 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 1.32 % 5.85 % 4.72 % 3.32 % 1.05 % 5.62 % 5.14 % -59.56%
  QoQ % -77.44% 23.94% 42.17% 216.19% -81.32% 9.34% -
  Horiz. % 25.68% 113.81% 91.83% 64.59% 20.43% 109.34% 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 19.50 65.42 53.16 33.90 12.93 52.44 38.74 -36.70%
  QoQ % -70.19% 23.06% 56.81% 162.18% -75.34% 35.36% -
  Horiz. % 50.34% 168.87% 137.22% 87.51% 33.38% 135.36% 100.00%
EPS 2.66 11.78 9.39 6.55 2.05 10.84 9.86 -58.22%
  QoQ % -77.42% 25.45% 43.36% 219.51% -81.09% 9.94% -
  Horiz. % 26.98% 119.47% 95.23% 66.43% 20.79% 109.94% 100.00%
DPS 0.00 3.50 3.50 2.00 0.00 4.50 1.53 -
  QoQ % 0.00% 0.00% 75.00% 0.00% 0.00% 194.12% -
  Horiz. % 0.00% 228.76% 228.76% 130.72% 0.00% 294.12% 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 - 528,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.25 50.90 41.33 26.33 10.03 40.47 29.87 -36.10%
  QoQ % -70.04% 23.16% 56.97% 162.51% -75.22% 35.49% -
  Horiz. % 51.05% 170.41% 138.37% 88.15% 33.58% 135.49% 100.00%
EPS 2.08 9.15 7.30 5.09 1.59 8.37 7.60 -57.81%
  QoQ % -77.27% 25.34% 43.42% 220.13% -81.00% 10.13% -
  Horiz. % 27.37% 120.39% 96.05% 66.97% 20.92% 110.13% 100.00%
DPS 0.00 2.72 2.72 1.55 0.00 3.47 1.18 -
  QoQ % 0.00% 0.00% 75.48% 0.00% 0.00% 194.07% -
  Horiz. % 0.00% 230.51% 230.51% 131.36% 0.00% 294.07% 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 9.74 2.89 3.50 5.72 14.70 3.43 4.36 70.81%
  QoQ % 237.02% -17.43% -38.81% -61.09% 328.57% -21.33% -
  Horiz. % 223.39% 66.28% 80.28% 131.19% 337.16% 78.67% 100.00%
P/EPS 71.43 16.06 19.81 29.62 92.68 16.59 17.14 158.74%
  QoQ % 344.77% -18.93% -33.12% -68.04% 458.65% -3.21% -
  Horiz. % 416.74% 93.70% 115.58% 172.81% 540.72% 96.79% 100.00%
EY 1.40 6.23 5.05 3.38 1.08 6.03 5.83 -61.33%
  QoQ % -77.53% 23.37% 49.41% 212.96% -82.09% 3.43% -
  Horiz. % 24.01% 106.86% 86.62% 57.98% 18.52% 103.43% 100.00%
DY 0.00 1.85 1.88 1.03 0.00 2.50 0.91 -
  QoQ % 0.00% -1.60% 82.52% 0.00% 0.00% 174.73% -
  Horiz. % 0.00% 203.30% 206.59% 113.19% 0.00% 274.73% 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 10.98 2.89 3.52 5.66 15.24 3.59 4.62 78.00%
  QoQ % 279.93% -17.90% -37.81% -62.86% 324.51% -22.29% -
  Horiz. % 237.66% 62.55% 76.19% 122.51% 329.87% 77.71% 100.00%
P/EPS 80.45 16.06 19.91 29.31 96.10 17.33 18.15 169.59%
  QoQ % 400.93% -19.34% -32.07% -69.50% 454.53% -4.52% -
  Horiz. % 443.25% 88.48% 109.70% 161.49% 529.48% 95.48% 100.00%
EY 1.24 6.23 5.02 3.41 1.04 5.77 5.51 -62.97%
  QoQ % -80.10% 24.10% 47.21% 227.88% -81.98% 4.72% -
  Horiz. % 22.50% 113.07% 91.11% 61.89% 18.87% 104.72% 100.00%
DY 0.00 1.85 1.87 1.04 0.00 2.39 0.85 -
  QoQ % 0.00% -1.07% 79.81% 0.00% 0.00% 181.18% -
  Horiz. % 0.00% 217.65% 220.00% 122.35% 0.00% 281.18% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers