Highlights

[YNHPROP] QoQ Cumulative 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 -     10.11%    YoY -     -15.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 218,616 139,287 53,042 214,086 158,016 103,756 55,261 149.51%
  QoQ % 56.95% 162.60% -75.22% 35.48% 52.30% 87.76% -
  Horiz. % 395.61% 252.05% 95.98% 387.41% 285.94% 187.76% 100.00%
PBT 48,755 34,538 12,268 65,224 60,598 39,727 21,431 72.72%
  QoQ % 41.16% 181.53% -81.19% 7.63% 52.54% 85.37% -
  Horiz. % 227.50% 161.16% 57.24% 304.34% 282.76% 185.37% 100.00%
Tax -10,136 -7,626 -3,858 -20,936 -20,378 -9,603 -5,632 47.80%
  QoQ % -32.91% -97.67% 81.57% -2.74% -112.20% -70.51% -
  Horiz. % 179.97% 135.40% 68.50% 371.73% 361.83% 170.51% 100.00%
NP 38,619 26,912 8,410 44,288 40,220 30,124 15,799 81.16%
  QoQ % 43.50% 220.00% -81.01% 10.11% 33.51% 90.67% -
  Horiz. % 244.44% 170.34% 53.23% 280.32% 254.57% 190.67% 100.00%
NP to SH 38,619 26,912 8,410 44,288 40,220 30,124 15,799 81.16%
  QoQ % 43.50% 220.00% -81.01% 10.11% 33.51% 90.67% -
  Horiz. % 244.44% 170.34% 53.23% 280.32% 254.57% 190.67% 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 179,997 112,375 44,632 169,798 117,796 73,632 39,462 174.28%
  QoQ % 60.18% 151.78% -73.71% 44.15% 59.98% 86.59% -
  Horiz. % 456.13% 284.77% 113.10% 430.28% 298.50% 186.59% 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 14,394 8,217 - 18,371 6,241 122 - -
  QoQ % 75.17% 0.00% 0.00% 194.36% 5,003.51% 0.00% -
  Horiz. % 11,771.07% 6,719.66% 0.00% 15,022.94% 5,103.51% 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 4.72 % 3.32 % 1.05 % 5.62 % 5.14 % 3.87 % 2.04 % 74.67%
  QoQ % 42.17% 216.19% -81.32% 9.34% 32.82% 89.71% -
  Horiz. % 231.37% 162.75% 51.47% 275.49% 251.96% 189.71% 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 53.16 33.90 12.93 52.44 38.74 25.45 13.59 147.65%
  QoQ % 56.81% 162.18% -75.34% 35.36% 52.22% 87.27% -
  Horiz. % 391.17% 249.45% 95.14% 385.87% 285.06% 187.27% 100.00%
EPS 9.39 6.55 2.05 10.84 9.86 7.39 3.88 79.97%
  QoQ % 43.36% 219.51% -81.09% 9.94% 33.42% 90.46% -
  Horiz. % 242.01% 168.81% 52.84% 279.38% 254.12% 190.46% 100.00%
DPS 3.50 2.00 0.00 4.50 1.53 0.03 0.00 -
  QoQ % 75.00% 0.00% 0.00% 194.12% 5,000.00% 0.00% -
  Horiz. % 11,666.67% 6,666.67% 0.00% 15,000.00% 5,100.00% 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 - 525,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.33 26.33 10.03 40.47 29.87 19.61 10.45 149.47%
  QoQ % 56.97% 162.51% -75.22% 35.49% 52.32% 87.66% -
  Horiz. % 395.50% 251.96% 95.98% 387.27% 285.84% 187.66% 100.00%
EPS 7.30 5.09 1.59 8.37 7.60 5.69 2.99 81.02%
  QoQ % 43.42% 220.13% -81.00% 10.13% 33.57% 90.30% -
  Horiz. % 244.15% 170.23% 53.18% 279.93% 254.18% 190.30% 100.00%
DPS 2.72 1.55 0.00 3.47 1.18 0.02 0.00 -
  QoQ % 75.48% 0.00% 0.00% 194.07% 5,800.00% 0.00% -
  Horiz. % 13,600.00% 7,750.00% 0.00% 17,350.00% 5,900.00% 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 3.50 5.72 14.70 3.43 4.36 7.74 13.84 -59.91%
  QoQ % -38.81% -61.09% 328.57% -21.33% -43.67% -44.08% -
  Horiz. % 25.29% 41.33% 106.21% 24.78% 31.50% 55.92% 100.00%
P/EPS 19.81 29.62 92.68 16.59 17.14 26.66 48.39 -44.78%
  QoQ % -33.12% -68.04% 458.65% -3.21% -35.71% -44.91% -
  Horiz. % 40.94% 61.21% 191.53% 34.28% 35.42% 55.09% 100.00%
EY 5.05 3.38 1.08 6.03 5.83 3.75 2.07 80.93%
  QoQ % 49.41% 212.96% -82.09% 3.43% 55.47% 81.16% -
  Horiz. % 243.96% 163.29% 52.17% 291.30% 281.64% 181.16% 100.00%
DY 1.88 1.03 0.00 2.50 0.91 0.02 0.00 -
  QoQ % 82.52% 0.00% 0.00% 174.73% 4,450.00% 0.00% -
  Horiz. % 9,400.00% 5,150.00% 0.00% 12,500.00% 4,550.00% 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 3.52 5.66 15.24 3.59 4.62 6.84 14.42 -60.84%
  QoQ % -37.81% -62.86% 324.51% -22.29% -32.46% -52.57% -
  Horiz. % 24.41% 39.25% 105.69% 24.90% 32.04% 47.43% 100.00%
P/EPS 19.91 29.31 96.10 17.33 18.15 23.55 50.45 -46.11%
  QoQ % -32.07% -69.50% 454.53% -4.52% -22.93% -53.32% -
  Horiz. % 39.46% 58.10% 190.49% 34.35% 35.98% 46.68% 100.00%
EY 5.02 3.41 1.04 5.77 5.51 4.25 1.98 85.62%
  QoQ % 47.21% 227.88% -81.98% 4.72% 29.65% 114.65% -
  Horiz. % 253.54% 172.22% 52.53% 291.41% 278.28% 214.65% 100.00%
DY 1.87 1.04 0.00 2.39 0.85 0.02 0.00 -
  QoQ % 79.81% 0.00% 0.00% 181.18% 4,150.00% 0.00% -
  Horiz. % 9,350.00% 5,200.00% 0.00% 11,950.00% 4,250.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers