Highlights

[YNHPROP] QoQ Cumulative 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 -     25.40%    YoY -     9.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 216,429 160,245 80,685 269,244 218,616 139,287 53,042 155.13%
  QoQ % 35.06% 98.61% -70.03% 23.16% 56.95% 162.60% -
  Horiz. % 408.03% 302.11% 152.12% 507.61% 412.16% 262.60% 100.00%
PBT 50,021 35,008 15,283 63,876 48,755 34,538 12,268 155.00%
  QoQ % 42.88% 129.06% -76.07% 31.01% 41.16% 181.53% -
  Horiz. % 407.74% 285.36% 124.58% 520.67% 397.42% 281.53% 100.00%
Tax -14,144 -9,734 -4,276 -15,447 -10,136 -7,626 -3,858 137.57%
  QoQ % -45.31% -127.64% 72.32% -52.40% -32.91% -97.67% -
  Horiz. % 366.61% 252.31% 110.83% 400.39% 262.73% 197.67% 100.00%
NP 35,877 25,274 11,007 48,429 38,619 26,912 8,410 162.80%
  QoQ % 41.95% 129.62% -77.27% 25.40% 43.50% 220.00% -
  Horiz. % 426.60% 300.52% 130.88% 575.85% 459.20% 320.00% 100.00%
NP to SH 35,877 25,274 11,007 48,429 38,619 26,912 8,410 162.80%
  QoQ % 41.95% 129.62% -77.27% 25.40% 43.50% 220.00% -
  Horiz. % 426.60% 300.52% 130.88% 575.85% 459.20% 320.00% 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 180,552 134,971 69,678 220,815 179,997 112,375 44,632 153.67%
  QoQ % 33.77% 93.71% -68.45% 22.68% 60.18% 151.78% -
  Horiz. % 404.53% 302.41% 156.12% 494.75% 403.29% 251.78% 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 16,804 10,443 - 14,403 14,394 8,217 - -
  QoQ % 60.90% 0.00% 0.00% 0.06% 75.17% 0.00% -
  Horiz. % 204.50% 127.09% 0.00% 175.28% 175.17% 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 4.23 % 2.98 % 1.32 % 5.85 % 4.72 % 3.32 % 1.05 % 152.97%
  QoQ % 41.95% 125.76% -77.44% 23.94% 42.17% 216.19% -
  Horiz. % 402.86% 283.81% 125.71% 557.14% 449.52% 316.19% 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 51.52 38.36 19.50 65.42 53.16 33.90 12.93 151.12%
  QoQ % 34.31% 96.72% -70.19% 23.06% 56.81% 162.18% -
  Horiz. % 398.45% 296.67% 150.81% 505.96% 411.14% 262.18% 100.00%
EPS 8.54 6.05 2.66 11.78 9.39 6.55 2.05 158.68%
  QoQ % 41.16% 127.44% -77.42% 25.45% 43.36% 219.51% -
  Horiz. % 416.59% 295.12% 129.76% 574.63% 458.05% 319.51% 100.00%
DPS 4.00 2.50 0.00 3.50 3.50 2.00 0.00 -
  QoQ % 60.00% 0.00% 0.00% 0.00% 75.00% 0.00% -
  Horiz. % 200.00% 125.00% 0.00% 175.00% 175.00% 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 40.91 30.29 15.25 50.90 41.33 26.33 10.03 155.06%
  QoQ % 35.06% 98.62% -70.04% 23.16% 56.97% 162.51% -
  Horiz. % 407.88% 301.99% 152.04% 507.48% 412.06% 262.51% 100.00%
EPS 6.78 4.78 2.08 9.15 7.30 5.09 1.59 162.73%
  QoQ % 41.84% 129.81% -77.27% 25.34% 43.42% 220.13% -
  Horiz. % 426.42% 300.63% 130.82% 575.47% 459.12% 320.13% 100.00%
DPS 3.18 1.97 0.00 2.72 2.72 1.55 0.00 -
  QoQ % 61.42% 0.00% 0.00% 0.00% 75.48% 0.00% -
  Horiz. % 205.16% 127.10% 0.00% 175.48% 175.48% 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 3.49 5.19 9.74 2.89 3.50 5.72 14.70 -61.62%
  QoQ % -32.76% -46.71% 237.02% -17.43% -38.81% -61.09% -
  Horiz. % 23.74% 35.31% 66.26% 19.66% 23.81% 38.91% 100.00%
P/EPS 21.08 32.89 71.43 16.06 19.81 29.62 92.68 -62.71%
  QoQ % -35.91% -53.95% 344.77% -18.93% -33.12% -68.04% -
  Horiz. % 22.74% 35.49% 77.07% 17.33% 21.37% 31.96% 100.00%
EY 4.74 3.04 1.40 6.23 5.05 3.38 1.08 167.82%
  QoQ % 55.92% 117.14% -77.53% 23.37% 49.41% 212.96% -
  Horiz. % 438.89% 281.48% 129.63% 576.85% 467.59% 312.96% 100.00%
DY 2.22 1.26 0.00 1.85 1.88 1.03 0.00 -
  QoQ % 76.19% 0.00% 0.00% -1.60% 82.52% 0.00% -
  Horiz. % 215.53% 122.33% 0.00% 179.61% 182.52% 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 3.36 4.95 10.98 2.89 3.52 5.66 15.24 -63.47%
  QoQ % -32.12% -54.92% 279.93% -17.90% -37.81% -62.86% -
  Horiz. % 22.05% 32.48% 72.05% 18.96% 23.10% 37.14% 100.00%
P/EPS 20.26 31.40 80.45 16.06 19.91 29.31 96.10 -64.54%
  QoQ % -35.48% -60.97% 400.93% -19.34% -32.07% -69.50% -
  Horiz. % 21.08% 32.67% 83.71% 16.71% 20.72% 30.50% 100.00%
EY 4.94 3.18 1.24 6.23 5.02 3.41 1.04 182.30%
  QoQ % 55.35% 156.45% -80.10% 24.10% 47.21% 227.88% -
  Horiz. % 475.00% 305.77% 119.23% 599.04% 482.69% 327.88% 100.00%
DY 2.31 1.32 0.00 1.85 1.87 1.04 0.00 -
  QoQ % 75.00% 0.00% 0.00% -1.07% 79.81% 0.00% -
  Horiz. % 222.12% 126.92% 0.00% 177.88% 179.81% 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.
 


 

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 
Partners & Brokers