Highlights

[YNHPROP] QoQ 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 -     -6.29%    YoY -     88.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 56,184 79,560 80,685 62,910 79,329 86,245 53,042 3.91%
  QoQ % -29.38% -1.39% 28.25% -20.70% -8.02% 62.60% -
  Horiz. % 105.92% 149.99% 152.12% 118.60% 149.56% 162.60% 100.00%
PBT 15,013 19,725 15,283 14,674 14,217 22,270 12,268 14.40%
  QoQ % -23.89% 29.06% 4.15% 3.21% -36.16% 81.53% -
  Horiz. % 122.38% 160.78% 124.58% 119.61% 115.89% 181.53% 100.00%
Tax -4,410 -5,458 -4,276 -3,703 -2,510 -3,768 -3,858 9.32%
  QoQ % 19.20% -27.64% -15.47% -47.53% 33.39% 2.33% -
  Horiz. % 114.31% 141.47% 110.83% 95.98% 65.06% 97.67% 100.00%
NP 10,603 14,267 11,007 10,971 11,707 18,502 8,410 16.69%
  QoQ % -25.68% 29.62% 0.33% -6.29% -36.73% 120.00% -
  Horiz. % 126.08% 169.64% 130.88% 130.45% 139.20% 220.00% 100.00%
NP to SH 10,603 14,267 11,007 10,971 11,707 18,502 8,410 16.69%
  QoQ % -25.68% 29.62% 0.33% -6.29% -36.73% 120.00% -
  Horiz. % 126.08% 169.64% 130.88% 130.45% 139.20% 220.00% 100.00%
Tax Rate 29.37 % 27.67 % 27.98 % 25.24 % 17.65 % 16.92 % 31.45 % -4.46%
  QoQ % 6.14% -1.11% 10.86% 43.00% 4.31% -46.20% -
  Horiz. % 93.39% 87.98% 88.97% 80.25% 56.12% 53.80% 100.00%
Total Cost 45,581 65,293 69,678 51,939 67,622 67,743 44,632 1.41%
  QoQ % -30.19% -6.29% 34.15% -23.19% -0.18% 51.78% -
  Horiz. % 102.13% 146.29% 156.12% 116.37% 151.51% 151.78% 100.00%
Net Worth 846,563 856,864 835,869 833,136 820,314 809,976 799,975 3.84%
  QoQ % -1.20% 2.51% 0.33% 1.56% 1.28% 1.25% -
  Horiz. % 105.82% 107.11% 104.49% 104.15% 102.54% 101.25% 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 6,286 10,552 - - 6,183 8,223 - -
  QoQ % -40.43% 0.00% 0.00% 0.00% -24.81% 0.00% -
  Horiz. % 76.45% 128.33% 0.00% 0.00% 75.19% 100.00% -
Div Payout % 59.29 % 73.96 % - % - % 52.82 % 44.44 % - % -
  QoQ % -19.84% 0.00% 0.00% 0.00% 18.86% 0.00% -
  Horiz. % 133.42% 166.43% 0.00% 0.00% 118.86% 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 846,563 856,864 835,869 833,136 820,314 809,976 799,975 3.84%
  QoQ % -1.20% 2.51% 0.33% 1.56% 1.28% 1.25% -
  Horiz. % 105.82% 107.11% 104.49% 104.15% 102.54% 101.25% 100.00%
NOSH 419,090 422,100 413,796 412,443 412,218 411,155 410,243 1.43%
  QoQ % -0.71% 2.01% 0.33% 0.05% 0.26% 0.22% -
  Horiz. % 102.16% 102.89% 100.87% 100.54% 100.48% 100.22% 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 18.87 % 17.93 % 13.64 % 17.44 % 14.76 % 21.45 % 15.86 % 12.27%
  QoQ % 5.24% 31.45% -21.79% 18.16% -31.19% 35.25% -
  Horiz. % 118.98% 113.05% 86.00% 109.96% 93.06% 135.25% 100.00%
ROE 1.25 % 1.67 % 1.32 % 1.32 % 1.43 % 2.28 % 1.05 % 12.31%
  QoQ % -25.15% 26.52% 0.00% -7.69% -37.28% 117.14% -
  Horiz. % 119.05% 159.05% 125.71% 125.71% 136.19% 217.14% 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 13.41 18.85 19.50 15.25 19.24 20.98 12.93 2.46%
  QoQ % -28.86% -3.33% 27.87% -20.74% -8.29% 62.26% -
  Horiz. % 103.71% 145.79% 150.81% 117.94% 148.80% 162.26% 100.00%
EPS 2.53 3.38 2.66 2.66 2.84 4.50 2.05 15.04%
  QoQ % -25.15% 27.07% 0.00% -6.34% -36.89% 119.51% -
  Horiz. % 123.41% 164.88% 129.76% 129.76% 138.54% 219.51% 100.00%
DPS 1.50 2.50 0.00 0.00 1.50 2.00 0.00 -
  QoQ % -40.00% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 75.00% 125.00% 0.00% 0.00% 75.00% 100.00% -
NAPS 2.0200 2.0300 2.0200 2.0200 1.9900 1.9700 1.9500 2.38%
  QoQ % -0.49% 0.50% 0.00% 1.51% 1.02% 1.03% -
  Horiz. % 103.59% 104.10% 103.59% 103.59% 102.05% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.62 15.04 15.25 11.89 15.00 16.30 10.03 3.88%
  QoQ % -29.39% -1.38% 28.26% -20.73% -7.98% 62.51% -
  Horiz. % 105.88% 149.95% 152.04% 118.54% 149.55% 162.51% 100.00%
EPS 2.00 2.70 2.08 2.07 2.21 3.50 1.59 16.51%
  QoQ % -25.93% 29.81% 0.48% -6.33% -36.86% 120.13% -
  Horiz. % 125.79% 169.81% 130.82% 130.19% 138.99% 220.13% 100.00%
DPS 1.19 1.99 0.00 0.00 1.17 1.55 0.00 -
  QoQ % -40.20% 0.00% 0.00% 0.00% -24.52% 0.00% -
  Horiz. % 76.77% 128.39% 0.00% 0.00% 75.48% 100.00% -
NAPS 1.6003 1.6198 1.5801 1.5749 1.5507 1.5311 1.5122 3.84%
  QoQ % -1.20% 2.51% 0.33% 1.56% 1.28% 1.25% -
  Horiz. % 105.83% 107.12% 104.49% 104.15% 102.55% 101.25% 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 13.43 10.56 9.74 12.39 9.67 9.25 14.70 -5.84%
  QoQ % 27.18% 8.42% -21.39% 28.13% 4.54% -37.07% -
  Horiz. % 91.36% 71.84% 66.26% 84.29% 65.78% 62.93% 100.00%
P/EPS 71.15 58.88 71.43 71.05 65.49 43.11 92.68 -16.14%
  QoQ % 20.84% -17.57% 0.53% 8.49% 51.91% -53.49% -
  Horiz. % 76.77% 63.53% 77.07% 76.66% 70.66% 46.51% 100.00%
EY 1.41 1.70 1.40 1.41 1.53 2.32 1.08 19.43%
  QoQ % -17.06% 21.43% -0.71% -7.84% -34.05% 114.81% -
  Horiz. % 130.56% 157.41% 129.63% 130.56% 141.67% 214.81% 100.00%
DY 0.83 1.26 0.00 0.00 0.81 1.03 0.00 -
  QoQ % -34.13% 0.00% 0.00% 0.00% -21.36% 0.00% -
  Horiz. % 80.58% 122.33% 0.00% 0.00% 78.64% 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 12.90 10.08 10.98 12.39 9.72 9.15 15.24 -10.51%
  QoQ % 27.98% -8.20% -11.38% 27.47% 6.23% -39.96% -
  Horiz. % 84.65% 66.14% 72.05% 81.30% 63.78% 60.04% 100.00%
P/EPS 68.38 56.21 80.45 71.05 65.85 42.67 96.10 -20.28%
  QoQ % 21.65% -30.13% 13.23% 7.90% 54.32% -55.60% -
  Horiz. % 71.16% 58.49% 83.71% 73.93% 68.52% 44.40% 100.00%
EY 1.46 1.78 1.24 1.41 1.52 2.34 1.04 25.35%
  QoQ % -17.98% 43.55% -12.06% -7.24% -35.04% 125.00% -
  Horiz. % 140.38% 171.15% 119.23% 135.58% 146.15% 225.00% 100.00%
DY 0.87 1.32 0.00 0.00 0.80 1.04 0.00 -
  QoQ % -34.09% 0.00% 0.00% 0.00% -23.08% 0.00% -
  Horiz. % 83.65% 126.92% 0.00% 0.00% 76.92% 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.
 


 

367  332  526  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers