Highlights

[YNHPROP] QoQ 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 -     120.00%    YoY -     28.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 62,910 79,329 86,245 53,042 68,458 54,260 30.25%
  QoQ % 28.25% -20.70% -8.02% 62.60% -22.52% 26.17% -
  Horiz. % 148.70% 115.94% 146.20% 158.95% 97.76% 126.17% 100.00%
PBT 15,283 14,674 14,217 22,270 12,268 8,001 20,872 -18.75%
  QoQ % 4.15% 3.21% -36.16% 81.53% 53.33% -61.67% -
  Horiz. % 73.22% 70.30% 68.12% 106.70% 58.78% 38.33% 100.00%
Tax -4,276 -3,703 -2,510 -3,768 -3,858 -2,170 -10,776 -45.97%
  QoQ % -15.47% -47.53% 33.39% 2.33% -77.79% 79.86% -
  Horiz. % 39.68% 34.36% 23.29% 34.97% 35.80% 20.14% 100.00%
NP 11,007 10,971 11,707 18,502 8,410 5,831 10,096 5.92%
  QoQ % 0.33% -6.29% -36.73% 120.00% 44.23% -42.24% -
  Horiz. % 109.02% 108.67% 115.96% 183.26% 83.30% 57.76% 100.00%
NP to SH 11,007 10,971 11,707 18,502 8,410 5,831 10,096 5.92%
  QoQ % 0.33% -6.29% -36.73% 120.00% 44.23% -42.24% -
  Horiz. % 109.02% 108.67% 115.96% 183.26% 83.30% 57.76% 100.00%
Tax Rate 27.98 % 25.24 % 17.65 % 16.92 % 31.45 % 27.12 % 51.63 % -33.50%
  QoQ % 10.86% 43.00% 4.31% -46.20% 15.97% -47.47% -
  Horiz. % 54.19% 48.89% 34.19% 32.77% 60.91% 52.53% 100.00%
Total Cost 69,678 51,939 67,622 67,743 44,632 62,627 44,164 35.49%
  QoQ % 34.15% -23.19% -0.18% 51.78% -28.73% 41.81% -
  Horiz. % 157.77% 117.60% 153.12% 153.39% 101.06% 141.81% 100.00%
Net Worth 835,869 833,136 820,314 809,976 799,975 792,523 784,790 4.29%
  QoQ % 0.33% 1.56% 1.28% 1.25% 0.94% 0.99% -
  Horiz. % 106.51% 106.16% 104.53% 103.21% 101.93% 100.99% 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 - - 6,183 8,223 - - 6,131 -
  QoQ % 0.00% 0.00% -24.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.85% 134.12% 0.00% 0.00% 100.00%
Div Payout % - % - % 52.82 % 44.44 % - % - % 60.73 % -
  QoQ % 0.00% 0.00% 18.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.98% 73.18% 0.00% 0.00% 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 835,869 833,136 820,314 809,976 799,975 792,523 784,790 4.29%
  QoQ % 0.33% 1.56% 1.28% 1.25% 0.94% 0.99% -
  Horiz. % 106.51% 106.16% 104.53% 103.21% 101.93% 100.99% 100.00%
NOSH 413,796 412,443 412,218 411,155 410,243 410,633 408,744 0.82%
  QoQ % 0.33% 0.05% 0.26% 0.22% -0.09% 0.46% -
  Horiz. % 101.24% 100.90% 100.85% 100.59% 100.37% 100.46% 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 % 17.44 % 14.76 % 21.45 % 15.86 % 8.52 % 18.61 % -18.69%
  QoQ % -21.79% 18.16% -31.19% 35.25% 86.15% -54.22% -
  Horiz. % 73.29% 93.71% 79.31% 115.26% 85.22% 45.78% 100.00%
ROE 1.32 % 1.32 % 1.43 % 2.28 % 1.05 % 0.74 % 1.29 % 1.54%
  QoQ % 0.00% -7.69% -37.28% 117.14% 41.89% -42.64% -
  Horiz. % 102.33% 102.33% 110.85% 176.74% 81.40% 57.36% 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 15.25 19.24 20.98 12.93 16.67 13.27 29.22%
  QoQ % 27.87% -20.74% -8.29% 62.26% -22.44% 25.62% -
  Horiz. % 146.95% 114.92% 144.99% 158.10% 97.44% 125.62% 100.00%
EPS 2.66 2.66 2.84 4.50 2.05 1.42 2.47 5.06%
  QoQ % 0.00% -6.34% -36.89% 119.51% 44.37% -42.51% -
  Horiz. % 107.69% 107.69% 114.98% 182.19% 83.00% 57.49% 100.00%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 133.33% 0.00% 0.00% 100.00%
NAPS 2.0200 2.0200 1.9900 1.9700 1.9500 1.9300 1.9200 3.44%
  QoQ % 0.00% 1.51% 1.02% 1.03% 1.04% 0.52% -
  Horiz. % 105.21% 105.21% 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 11.89 15.00 16.30 10.03 12.94 10.26 30.21%
  QoQ % 28.26% -20.73% -7.98% 62.51% -22.49% 26.12% -
  Horiz. % 148.64% 115.89% 146.20% 158.87% 97.76% 126.12% 100.00%
EPS 2.08 2.07 2.21 3.50 1.59 1.10 1.91 5.84%
  QoQ % 0.48% -6.33% -36.86% 120.13% 44.55% -42.41% -
  Horiz. % 108.90% 108.38% 115.71% 183.25% 83.25% 57.59% 100.00%
DPS 0.00 0.00 1.17 1.55 0.00 0.00 1.16 -
  QoQ % 0.00% 0.00% -24.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.86% 133.62% 0.00% 0.00% 100.00%
NAPS 1.5801 1.5749 1.5507 1.5311 1.5122 1.4982 1.4835 4.29%
  QoQ % 0.33% 1.56% 1.28% 1.25% 0.93% 0.99% -
  Horiz. % 106.51% 106.16% 104.53% 103.21% 101.93% 100.99% 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 12.39 9.67 9.25 14.70 10.80 12.73 -16.33%
  QoQ % -21.39% 28.13% 4.54% -37.07% 36.11% -15.16% -
  Horiz. % 76.51% 97.33% 75.96% 72.66% 115.48% 84.84% 100.00%
P/EPS 71.43 71.05 65.49 43.11 92.68 126.76 68.42 2.91%
  QoQ % 0.53% 8.49% 51.91% -53.49% -26.89% 85.27% -
  Horiz. % 104.40% 103.84% 95.72% 63.01% 135.46% 185.27% 100.00%
EY 1.40 1.41 1.53 2.32 1.08 0.79 1.46 -2.76%
  QoQ % -0.71% -7.84% -34.05% 114.81% 36.71% -45.89% -
  Horiz. % 95.89% 96.58% 104.79% 158.90% 73.97% 54.11% 100.00%
DY 0.00 0.00 0.81 1.03 0.00 0.00 0.89 -
  QoQ % 0.00% 0.00% -21.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.01% 115.73% 0.00% 0.00% 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 12.39 9.72 9.15 15.24 11.28 13.48 -12.77%
  QoQ % -11.38% 27.47% 6.23% -39.96% 35.11% -16.32% -
  Horiz. % 81.45% 91.91% 72.11% 67.88% 113.06% 83.68% 100.00%
P/EPS 80.45 71.05 65.85 42.67 96.10 132.39 72.47 7.21%
  QoQ % 13.23% 7.90% 54.32% -55.60% -27.41% 82.68% -
  Horiz. % 111.01% 98.04% 90.87% 58.88% 132.61% 182.68% 100.00%
EY 1.24 1.41 1.52 2.34 1.04 0.76 1.38 -6.88%
  QoQ % -12.06% -7.24% -35.04% 125.00% 36.84% -44.93% -
  Horiz. % 89.86% 102.17% 110.14% 169.57% 75.36% 55.07% 100.00%
DY 0.00 0.00 0.80 1.04 0.00 0.00 0.84 -
  QoQ % 0.00% 0.00% -23.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.24% 123.81% 0.00% 0.00% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers