Highlights

[YNHPROP] QoQ Cumulative 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 -     -81.01%    YoY -     -46.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 269,244 218,616 139,287 53,042 214,086 158,016 103,756 88.29%
  QoQ % 23.16% 56.95% 162.60% -75.22% 35.48% 52.30% -
  Horiz. % 259.50% 210.70% 134.24% 51.12% 206.34% 152.30% 100.00%
PBT 63,876 48,755 34,538 12,268 65,224 60,598 39,727 37.05%
  QoQ % 31.01% 41.16% 181.53% -81.19% 7.63% 52.54% -
  Horiz. % 160.79% 122.73% 86.94% 30.88% 164.18% 152.54% 100.00%
Tax -15,447 -10,136 -7,626 -3,858 -20,936 -20,378 -9,603 37.09%
  QoQ % -52.40% -32.91% -97.67% 81.57% -2.74% -112.20% -
  Horiz. % 160.86% 105.55% 79.41% 40.17% 218.02% 212.20% 100.00%
NP 48,429 38,619 26,912 8,410 44,288 40,220 30,124 37.04%
  QoQ % 25.40% 43.50% 220.00% -81.01% 10.11% 33.51% -
  Horiz. % 160.77% 128.20% 89.34% 27.92% 147.02% 133.51% 100.00%
NP to SH 48,429 38,619 26,912 8,410 44,288 40,220 30,124 37.04%
  QoQ % 25.40% 43.50% 220.00% -81.01% 10.11% 33.51% -
  Horiz. % 160.77% 128.20% 89.34% 27.92% 147.02% 133.51% 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 220,815 179,997 112,375 44,632 169,798 117,796 73,632 107.27%
  QoQ % 22.68% 60.18% 151.78% -73.71% 44.15% 59.98% -
  Horiz. % 299.89% 244.45% 152.62% 60.61% 230.60% 159.98% 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 14,394 8,217 - 18,371 6,241 122 2,268.37%
  QoQ % 0.06% 75.17% 0.00% 0.00% 194.36% 5,003.51% -
  Horiz. % 11,778.44% 11,771.07% 6,719.66% 0.00% 15,022.94% 5,103.51% 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 % 4.72 % 3.32 % 1.05 % 5.62 % 5.14 % 3.87 % 31.55%
  QoQ % 23.94% 42.17% 216.19% -81.32% 9.34% 32.82% -
  Horiz. % 151.16% 121.96% 85.79% 27.13% 145.22% 132.82% 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 53.16 33.90 12.93 52.44 38.74 25.45 87.11%
  QoQ % 23.06% 56.81% 162.18% -75.34% 35.36% 52.22% -
  Horiz. % 257.05% 208.88% 133.20% 50.81% 206.05% 152.22% 100.00%
EPS 11.78 9.39 6.55 2.05 10.84 9.86 7.39 36.27%
  QoQ % 25.45% 43.36% 219.51% -81.09% 9.94% 33.42% -
  Horiz. % 159.40% 127.06% 88.63% 27.74% 146.68% 133.42% 100.00%
DPS 3.50 3.50 2.00 0.00 4.50 1.53 0.03 2,253.43%
  QoQ % 0.00% 75.00% 0.00% 0.00% 194.12% 5,000.00% -
  Horiz. % 11,666.67% 11,666.67% 6,666.67% 0.00% 15,000.00% 5,100.00% 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 - 525,000
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 41.33 26.33 10.03 40.47 29.87 19.61 88.32%
  QoQ % 23.16% 56.97% 162.51% -75.22% 35.49% 52.32% -
  Horiz. % 259.56% 210.76% 134.27% 51.15% 206.37% 152.32% 100.00%
EPS 9.15 7.30 5.09 1.59 8.37 7.60 5.69 37.06%
  QoQ % 25.34% 43.42% 220.13% -81.00% 10.13% 33.57% -
  Horiz. % 160.81% 128.30% 89.46% 27.94% 147.10% 133.57% 100.00%
DPS 2.72 2.72 1.55 0.00 3.47 1.18 0.02 2,505.52%
  QoQ % 0.00% 75.48% 0.00% 0.00% 194.07% 5,800.00% -
  Horiz. % 13,600.00% 13,600.00% 7,750.00% 0.00% 17,350.00% 5,900.00% 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 3.50 5.72 14.70 3.43 4.36 7.74 -47.99%
  QoQ % -17.43% -38.81% -61.09% 328.57% -21.33% -43.67% -
  Horiz. % 37.34% 45.22% 73.90% 189.92% 44.32% 56.33% 100.00%
P/EPS 16.06 19.81 29.62 92.68 16.59 17.14 26.66 -28.56%
  QoQ % -18.93% -33.12% -68.04% 458.65% -3.21% -35.71% -
  Horiz. % 60.24% 74.31% 111.10% 347.64% 62.23% 64.29% 100.00%
EY 6.23 5.05 3.38 1.08 6.03 5.83 3.75 40.06%
  QoQ % 23.37% 49.41% 212.96% -82.09% 3.43% 55.47% -
  Horiz. % 166.13% 134.67% 90.13% 28.80% 160.80% 155.47% 100.00%
DY 1.85 1.88 1.03 0.00 2.50 0.91 0.02 1,917.45%
  QoQ % -1.60% 82.52% 0.00% 0.00% 174.73% 4,450.00% -
  Horiz. % 9,250.00% 9,400.00% 5,150.00% 0.00% 12,500.00% 4,550.00% 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 3.52 5.66 15.24 3.59 4.62 6.84 -43.55%
  QoQ % -17.90% -37.81% -62.86% 324.51% -22.29% -32.46% -
  Horiz. % 42.25% 51.46% 82.75% 222.81% 52.49% 67.54% 100.00%
P/EPS 16.06 19.91 29.31 96.10 17.33 18.15 23.55 -22.43%
  QoQ % -19.34% -32.07% -69.50% 454.53% -4.52% -22.93% -
  Horiz. % 68.20% 84.54% 124.46% 408.07% 73.59% 77.07% 100.00%
EY 6.23 5.02 3.41 1.04 5.77 5.51 4.25 28.89%
  QoQ % 24.10% 47.21% 227.88% -81.98% 4.72% 29.65% -
  Horiz. % 146.59% 118.12% 80.24% 24.47% 135.76% 129.65% 100.00%
DY 1.85 1.87 1.04 0.00 2.39 0.85 0.02 1,917.45%
  QoQ % -1.07% 79.81% 0.00% 0.00% 181.18% 4,150.00% -
  Horiz. % 9,250.00% 9,350.00% 5,200.00% 0.00% 11,950.00% 4,250.00% 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.
 


 

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