Highlights

[YNHPROP] QoQ 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 -     -42.24%    YoY -     -44.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 79,329 86,245 53,042 68,458 54,260 48,495 55,261 27.17%
  QoQ % -8.02% 62.60% -22.52% 26.17% 11.89% -12.24% -
  Horiz. % 143.55% 156.07% 95.98% 123.88% 98.19% 87.76% 100.00%
PBT 14,217 22,270 12,268 8,001 20,872 18,295 21,431 -23.88%
  QoQ % -36.16% 81.53% 53.33% -61.67% 14.09% -14.63% -
  Horiz. % 66.34% 103.91% 57.24% 37.33% 97.39% 85.37% 100.00%
Tax -2,510 -3,768 -3,858 -2,170 -10,776 -3,950 -5,652 -41.71%
  QoQ % 33.39% 2.33% -77.79% 79.86% -172.81% 30.11% -
  Horiz. % 44.41% 66.67% 68.26% 38.39% 190.66% 69.89% 100.00%
NP 11,707 18,502 8,410 5,831 10,096 14,345 15,779 -18.00%
  QoQ % -36.73% 120.00% 44.23% -42.24% -29.62% -9.09% -
  Horiz. % 74.19% 117.26% 53.30% 36.95% 63.98% 90.91% 100.00%
NP to SH 11,707 18,502 8,410 5,831 10,096 14,345 15,779 -18.00%
  QoQ % -36.73% 120.00% 44.23% -42.24% -29.62% -9.09% -
  Horiz. % 74.19% 117.26% 53.30% 36.95% 63.98% 90.91% 100.00%
Tax Rate 17.65 % 16.92 % 31.45 % 27.12 % 51.63 % 21.59 % 26.37 % -23.43%
  QoQ % 4.31% -46.20% 15.97% -47.47% 139.14% -18.13% -
  Horiz. % 66.93% 64.16% 119.26% 102.84% 195.79% 81.87% 100.00%
Total Cost 67,622 67,743 44,632 62,627 44,164 34,150 39,482 43.01%
  QoQ % -0.18% 51.78% -28.73% 41.81% 29.32% -13.50% -
  Horiz. % 171.27% 171.58% 113.04% 158.62% 111.86% 86.50% 100.00%
Net Worth 820,314 809,976 799,975 792,523 784,790 780,596 772,682 4.06%
  QoQ % 1.28% 1.25% 0.94% 0.99% 0.54% 1.02% -
  Horiz. % 106.16% 104.83% 103.53% 102.57% 101.57% 101.02% 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 6,183 8,223 - - 6,131 122 - -
  QoQ % -24.81% 0.00% 0.00% 0.00% 4,900.71% 0.00% -
  Horiz. % 5,043.21% 6,706.94% 0.00% 0.00% 5,000.71% 100.00% -
Div Payout % 52.82 % 44.44 % - % - % 60.73 % 0.85 % - % -
  QoQ % 18.86% 0.00% 0.00% 0.00% 7,044.71% 0.00% -
  Horiz. % 6,214.12% 5,228.23% 0.00% 0.00% 7,144.71% 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 820,314 809,976 799,975 792,523 784,790 780,596 772,682 4.06%
  QoQ % 1.28% 1.25% 0.94% 0.99% 0.54% 1.02% -
  Horiz. % 106.16% 104.83% 103.53% 102.57% 101.57% 101.02% 100.00%
NOSH 412,218 411,155 410,243 410,633 408,744 408,689 406,675 0.90%
  QoQ % 0.26% 0.22% -0.09% 0.46% 0.01% 0.50% -
  Horiz. % 101.36% 101.10% 100.88% 100.97% 100.51% 100.50% 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 14.76 % 21.45 % 15.86 % 8.52 % 18.61 % 29.58 % 28.55 % -35.51%
  QoQ % -31.19% 35.25% 86.15% -54.22% -37.09% 3.61% -
  Horiz. % 51.70% 75.13% 55.55% 29.84% 65.18% 103.61% 100.00%
ROE 1.43 % 2.28 % 1.05 % 0.74 % 1.29 % 1.84 % 2.04 % -21.04%
  QoQ % -37.28% 117.14% 41.89% -42.64% -29.89% -9.80% -
  Horiz. % 70.10% 111.76% 51.47% 36.27% 63.24% 90.20% 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 19.24 20.98 12.93 16.67 13.27 11.87 13.59 26.00%
  QoQ % -8.29% 62.26% -22.44% 25.62% 11.79% -12.66% -
  Horiz. % 141.57% 154.38% 95.14% 122.66% 97.65% 87.34% 100.00%
EPS 2.84 4.50 2.05 1.42 2.47 3.51 3.88 -18.73%
  QoQ % -36.89% 119.51% 44.37% -42.51% -29.63% -9.54% -
  Horiz. % 73.20% 115.98% 52.84% 36.60% 63.66% 90.46% 100.00%
DPS 1.50 2.00 0.00 0.00 1.50 0.03 0.00 -
  QoQ % -25.00% 0.00% 0.00% 0.00% 4,900.00% 0.00% -
  Horiz. % 5,000.00% 6,666.67% 0.00% 0.00% 5,000.00% 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 - 528,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.00 16.30 10.03 12.94 10.26 9.17 10.45 27.16%
  QoQ % -7.98% 62.51% -22.49% 26.12% 11.89% -12.25% -
  Horiz. % 143.54% 155.98% 95.98% 123.83% 98.18% 87.75% 100.00%
EPS 2.21 3.50 1.59 1.10 1.91 2.71 2.98 -18.02%
  QoQ % -36.86% 120.13% 44.55% -42.41% -29.52% -9.06% -
  Horiz. % 74.16% 117.45% 53.36% 36.91% 64.09% 90.94% 100.00%
DPS 1.17 1.55 0.00 0.00 1.16 0.02 0.00 -
  QoQ % -24.52% 0.00% 0.00% 0.00% 5,700.00% 0.00% -
  Horiz. % 5,850.00% 7,750.00% 0.00% 0.00% 5,800.00% 100.00% -
NAPS 1.5507 1.5311 1.5122 1.4982 1.4835 1.4756 1.4606 4.06%
  QoQ % 1.28% 1.25% 0.93% 0.99% 0.54% 1.03% -
  Horiz. % 106.17% 104.83% 103.53% 102.57% 101.57% 101.03% 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 9.67 9.25 14.70 10.80 12.73 16.60 13.84 -21.21%
  QoQ % 4.54% -37.07% 36.11% -15.16% -23.31% 19.94% -
  Horiz. % 69.87% 66.84% 106.21% 78.03% 91.98% 119.94% 100.00%
P/EPS 65.49 43.11 92.68 126.76 68.42 56.13 48.45 22.18%
  QoQ % 51.91% -53.49% -26.89% 85.27% 21.90% 15.85% -
  Horiz. % 135.17% 88.98% 191.29% 261.63% 141.22% 115.85% 100.00%
EY 1.53 2.32 1.08 0.79 1.46 1.78 2.06 -17.94%
  QoQ % -34.05% 114.81% 36.71% -45.89% -17.98% -13.59% -
  Horiz. % 74.27% 112.62% 52.43% 38.35% 70.87% 86.41% 100.00%
DY 0.81 1.03 0.00 0.00 0.89 0.02 0.00 -
  QoQ % -21.36% 0.00% 0.00% 0.00% 4,350.00% 0.00% -
  Horiz. % 4,050.00% 5,150.00% 0.00% 0.00% 4,450.00% 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 9.72 9.15 15.24 11.28 13.48 14.66 14.42 -23.07%
  QoQ % 6.23% -39.96% 35.11% -16.32% -8.05% 1.66% -
  Horiz. % 67.41% 63.45% 105.69% 78.22% 93.48% 101.66% 100.00%
P/EPS 65.85 42.67 96.10 132.39 72.47 49.57 50.52 19.27%
  QoQ % 54.32% -55.60% -27.41% 82.68% 46.20% -1.88% -
  Horiz. % 130.34% 84.46% 190.22% 262.05% 143.45% 98.12% 100.00%
EY 1.52 2.34 1.04 0.76 1.38 2.02 1.98 -16.12%
  QoQ % -35.04% 125.00% 36.84% -44.93% -31.68% 2.02% -
  Horiz. % 76.77% 118.18% 52.53% 38.38% 69.70% 102.02% 100.00%
DY 0.80 1.04 0.00 0.00 0.84 0.02 0.00 -
  QoQ % -23.08% 0.00% 0.00% 0.00% 4,100.00% 0.00% -
  Horiz. % 4,000.00% 5,200.00% 0.00% 0.00% 4,200.00% 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.
 


 

180  173  447  1503 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.525-0.005 
 HSI-H8F 0.28+0.03 
 FINTEC 0.085+0.005 
 HSI-C7F 0.235-0.035 
 ALAM-WA 0.06+0.01 
 MTAG 0.585+0.015 
 SAPNRG 0.2950.00 
 DNEX 0.285+0.005 
 UZMA 0.975-0.045 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers