Highlights

[YNHPROP] QoQ Quarter Result on 2012-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -36.73%    YoY -     15.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 79,560 80,685 62,910 79,329 86,245 53,042 68,458 10.55%
  QoQ % -1.39% 28.25% -20.70% -8.02% 62.60% -22.52% -
  Horiz. % 116.22% 117.86% 91.90% 115.88% 125.98% 77.48% 100.00%
PBT 19,725 15,283 14,674 14,217 22,270 12,268 8,001 82.59%
  QoQ % 29.06% 4.15% 3.21% -36.16% 81.53% 53.33% -
  Horiz. % 246.53% 191.01% 183.40% 177.69% 278.34% 153.33% 100.00%
Tax -5,458 -4,276 -3,703 -2,510 -3,768 -3,858 -2,170 85.05%
  QoQ % -27.64% -15.47% -47.53% 33.39% 2.33% -77.79% -
  Horiz. % 251.52% 197.05% 170.65% 115.67% 173.64% 177.79% 100.00%
NP 14,267 11,007 10,971 11,707 18,502 8,410 5,831 81.68%
  QoQ % 29.62% 0.33% -6.29% -36.73% 120.00% 44.23% -
  Horiz. % 244.68% 188.77% 188.15% 200.77% 317.30% 144.23% 100.00%
NP to SH 14,267 11,007 10,971 11,707 18,502 8,410 5,831 81.68%
  QoQ % 29.62% 0.33% -6.29% -36.73% 120.00% 44.23% -
  Horiz. % 244.68% 188.77% 188.15% 200.77% 317.30% 144.23% 100.00%
Tax Rate 27.67 % 27.98 % 25.24 % 17.65 % 16.92 % 31.45 % 27.12 % 1.35%
  QoQ % -1.11% 10.86% 43.00% 4.31% -46.20% 15.97% -
  Horiz. % 102.03% 103.17% 93.07% 65.08% 62.39% 115.97% 100.00%
Total Cost 65,293 69,678 51,939 67,622 67,743 44,632 62,627 2.82%
  QoQ % -6.29% 34.15% -23.19% -0.18% 51.78% -28.73% -
  Horiz. % 104.26% 111.26% 82.93% 107.98% 108.17% 71.27% 100.00%
Net Worth 856,864 835,869 833,136 820,314 809,976 799,975 792,523 5.35%
  QoQ % 2.51% 0.33% 1.56% 1.28% 1.25% 0.94% -
  Horiz. % 108.12% 105.47% 105.12% 103.51% 102.20% 100.94% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,552 - - 6,183 8,223 - - -
  QoQ % 0.00% 0.00% 0.00% -24.81% 0.00% 0.00% -
  Horiz. % 128.33% 0.00% 0.00% 75.19% 100.00% - -
Div Payout % 73.96 % - % - % 52.82 % 44.44 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 18.86% 0.00% 0.00% -
  Horiz. % 166.43% 0.00% 0.00% 118.86% 100.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 856,864 835,869 833,136 820,314 809,976 799,975 792,523 5.35%
  QoQ % 2.51% 0.33% 1.56% 1.28% 1.25% 0.94% -
  Horiz. % 108.12% 105.47% 105.12% 103.51% 102.20% 100.94% 100.00%
NOSH 422,100 413,796 412,443 412,218 411,155 410,243 410,633 1.85%
  QoQ % 2.01% 0.33% 0.05% 0.26% 0.22% -0.09% -
  Horiz. % 102.79% 100.77% 100.44% 100.39% 100.13% 99.91% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.93 % 13.64 % 17.44 % 14.76 % 21.45 % 15.86 % 8.52 % 64.29%
  QoQ % 31.45% -21.79% 18.16% -31.19% 35.25% 86.15% -
  Horiz. % 210.45% 160.09% 204.69% 173.24% 251.76% 186.15% 100.00%
ROE 1.67 % 1.32 % 1.32 % 1.43 % 2.28 % 1.05 % 0.74 % 72.14%
  QoQ % 26.52% 0.00% -7.69% -37.28% 117.14% 41.89% -
  Horiz. % 225.68% 178.38% 178.38% 193.24% 308.11% 141.89% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.85 19.50 15.25 19.24 20.98 12.93 16.67 8.55%
  QoQ % -3.33% 27.87% -20.74% -8.29% 62.26% -22.44% -
  Horiz. % 113.08% 116.98% 91.48% 115.42% 125.85% 77.56% 100.00%
EPS 3.38 2.66 2.66 2.84 4.50 2.05 1.42 78.37%
  QoQ % 27.07% 0.00% -6.34% -36.89% 119.51% 44.37% -
  Horiz. % 238.03% 187.32% 187.32% 200.00% 316.90% 144.37% 100.00%
DPS 2.50 0.00 0.00 1.50 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 75.00% 100.00% - -
NAPS 2.0300 2.0200 2.0200 1.9900 1.9700 1.9500 1.9300 3.43%
  QoQ % 0.50% 0.00% 1.51% 1.02% 1.03% 1.04% -
  Horiz. % 105.18% 104.66% 104.66% 103.11% 102.07% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.04 15.25 11.89 15.00 16.30 10.03 12.94 10.56%
  QoQ % -1.38% 28.26% -20.73% -7.98% 62.51% -22.49% -
  Horiz. % 116.23% 117.85% 91.89% 115.92% 125.97% 77.51% 100.00%
EPS 2.70 2.08 2.07 2.21 3.50 1.59 1.10 82.06%
  QoQ % 29.81% 0.48% -6.33% -36.86% 120.13% 44.55% -
  Horiz. % 245.45% 189.09% 188.18% 200.91% 318.18% 144.55% 100.00%
DPS 1.99 0.00 0.00 1.17 1.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -24.52% 0.00% 0.00% -
  Horiz. % 128.39% 0.00% 0.00% 75.48% 100.00% - -
NAPS 1.6198 1.5801 1.5749 1.5507 1.5311 1.5122 1.4982 5.35%
  QoQ % 2.51% 0.33% 1.56% 1.28% 1.25% 0.93% -
  Horiz. % 108.12% 105.47% 105.12% 103.50% 102.20% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.9900 1.9000 1.8900 1.8600 1.9400 1.9000 1.8000 -
P/RPS 10.56 9.74 12.39 9.67 9.25 14.70 10.80 -1.49%
  QoQ % 8.42% -21.39% 28.13% 4.54% -37.07% 36.11% -
  Horiz. % 97.78% 90.19% 114.72% 89.54% 85.65% 136.11% 100.00%
P/EPS 58.88 71.43 71.05 65.49 43.11 92.68 126.76 -40.05%
  QoQ % -17.57% 0.53% 8.49% 51.91% -53.49% -26.89% -
  Horiz. % 46.45% 56.35% 56.05% 51.66% 34.01% 73.11% 100.00%
EY 1.70 1.40 1.41 1.53 2.32 1.08 0.79 66.76%
  QoQ % 21.43% -0.71% -7.84% -34.05% 114.81% 36.71% -
  Horiz. % 215.19% 177.22% 178.48% 193.67% 293.67% 136.71% 100.00%
DY 1.26 0.00 0.00 0.81 1.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -21.36% 0.00% 0.00% -
  Horiz. % 122.33% 0.00% 0.00% 78.64% 100.00% - -
P/NAPS 0.98 0.94 0.94 0.93 0.98 0.97 0.93 3.56%
  QoQ % 4.26% 0.00% 1.08% -5.10% 1.03% 4.30% -
  Horiz. % 105.38% 101.08% 101.08% 100.00% 105.38% 104.30% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 28/05/12 23/02/12 -
Price 1.9000 2.1400 1.8900 1.8700 1.9200 1.9700 1.8800 -
P/RPS 10.08 10.98 12.39 9.72 9.15 15.24 11.28 -7.23%
  QoQ % -8.20% -11.38% 27.47% 6.23% -39.96% 35.11% -
  Horiz. % 89.36% 97.34% 109.84% 86.17% 81.12% 135.11% 100.00%
P/EPS 56.21 80.45 71.05 65.85 42.67 96.10 132.39 -43.54%
  QoQ % -30.13% 13.23% 7.90% 54.32% -55.60% -27.41% -
  Horiz. % 42.46% 60.77% 53.67% 49.74% 32.23% 72.59% 100.00%
EY 1.78 1.24 1.41 1.52 2.34 1.04 0.76 76.45%
  QoQ % 43.55% -12.06% -7.24% -35.04% 125.00% 36.84% -
  Horiz. % 234.21% 163.16% 185.53% 200.00% 307.89% 136.84% 100.00%
DY 1.32 0.00 0.00 0.80 1.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -23.08% 0.00% 0.00% -
  Horiz. % 126.92% 0.00% 0.00% 76.92% 100.00% - -
P/NAPS 0.94 1.06 0.94 0.94 0.97 1.01 0.97 -2.07%
  QoQ % -11.32% 12.77% 0.00% -3.09% -3.96% 4.12% -
  Horiz. % 96.91% 109.28% 96.91% 96.91% 100.00% 104.12% 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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers