Highlights

[YNHPROP] QoQ 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 -     44.23%    YoY -     -46.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 62,910 79,329 86,245 53,042 68,458 54,260 48,495 18.85%
  QoQ % -20.70% -8.02% 62.60% -22.52% 26.17% 11.89% -
  Horiz. % 129.72% 163.58% 177.84% 109.38% 141.17% 111.89% 100.00%
PBT 14,674 14,217 22,270 12,268 8,001 20,872 18,295 -13.62%
  QoQ % 3.21% -36.16% 81.53% 53.33% -61.67% 14.09% -
  Horiz. % 80.21% 77.71% 121.73% 67.06% 43.73% 114.09% 100.00%
Tax -3,703 -2,510 -3,768 -3,858 -2,170 -10,776 -3,950 -4.19%
  QoQ % -47.53% 33.39% 2.33% -77.79% 79.86% -172.81% -
  Horiz. % 93.75% 63.54% 95.39% 97.67% 54.94% 272.81% 100.00%
NP 10,971 11,707 18,502 8,410 5,831 10,096 14,345 -16.30%
  QoQ % -6.29% -36.73% 120.00% 44.23% -42.24% -29.62% -
  Horiz. % 76.48% 81.61% 128.98% 58.63% 40.65% 70.38% 100.00%
NP to SH 10,971 11,707 18,502 8,410 5,831 10,096 14,345 -16.30%
  QoQ % -6.29% -36.73% 120.00% 44.23% -42.24% -29.62% -
  Horiz. % 76.48% 81.61% 128.98% 58.63% 40.65% 70.38% 100.00%
Tax Rate 25.24 % 17.65 % 16.92 % 31.45 % 27.12 % 51.63 % 21.59 % 10.92%
  QoQ % 43.00% 4.31% -46.20% 15.97% -47.47% 139.14% -
  Horiz. % 116.91% 81.75% 78.37% 145.67% 125.61% 239.14% 100.00%
Total Cost 51,939 67,622 67,743 44,632 62,627 44,164 34,150 32.08%
  QoQ % -23.19% -0.18% 51.78% -28.73% 41.81% 29.32% -
  Horiz. % 152.09% 198.01% 198.37% 130.69% 183.39% 129.32% 100.00%
Net Worth 833,136 820,314 809,976 799,975 792,523 784,790 780,596 4.42%
  QoQ % 1.56% 1.28% 1.25% 0.94% 0.99% 0.54% -
  Horiz. % 106.73% 105.09% 103.76% 102.48% 101.53% 100.54% 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 - 6,183 8,223 - - 6,131 122 -
  QoQ % 0.00% -24.81% 0.00% 0.00% 0.00% 4,900.71% -
  Horiz. % 0.00% 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 % 0.00% 18.86% 0.00% 0.00% 0.00% 7,044.71% -
  Horiz. % 0.00% 6,214.12% 5,228.23% 0.00% 0.00% 7,144.71% 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 833,136 820,314 809,976 799,975 792,523 784,790 780,596 4.42%
  QoQ % 1.56% 1.28% 1.25% 0.94% 0.99% 0.54% -
  Horiz. % 106.73% 105.09% 103.76% 102.48% 101.53% 100.54% 100.00%
NOSH 412,443 412,218 411,155 410,243 410,633 408,744 408,689 0.61%
  QoQ % 0.05% 0.26% 0.22% -0.09% 0.46% 0.01% -
  Horiz. % 100.92% 100.86% 100.60% 100.38% 100.48% 100.01% 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 17.44 % 14.76 % 21.45 % 15.86 % 8.52 % 18.61 % 29.58 % -29.57%
  QoQ % 18.16% -31.19% 35.25% 86.15% -54.22% -37.09% -
  Horiz. % 58.96% 49.90% 72.52% 53.62% 28.80% 62.91% 100.00%
ROE 1.32 % 1.43 % 2.28 % 1.05 % 0.74 % 1.29 % 1.84 % -19.78%
  QoQ % -7.69% -37.28% 117.14% 41.89% -42.64% -29.89% -
  Horiz. % 71.74% 77.72% 123.91% 57.07% 40.22% 70.11% 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 15.25 19.24 20.98 12.93 16.67 13.27 11.87 18.09%
  QoQ % -20.74% -8.29% 62.26% -22.44% 25.62% 11.79% -
  Horiz. % 128.48% 162.09% 176.75% 108.93% 140.44% 111.79% 100.00%
EPS 2.66 2.84 4.50 2.05 1.42 2.47 3.51 -16.81%
  QoQ % -6.34% -36.89% 119.51% 44.37% -42.51% -29.63% -
  Horiz. % 75.78% 80.91% 128.21% 58.40% 40.46% 70.37% 100.00%
DPS 0.00 1.50 2.00 0.00 0.00 1.50 0.03 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% 4,900.00% -
  Horiz. % 0.00% 5,000.00% 6,666.67% 0.00% 0.00% 5,000.00% 100.00%
NAPS 2.0200 1.9900 1.9700 1.9500 1.9300 1.9200 1.9100 3.79%
  QoQ % 1.51% 1.02% 1.03% 1.04% 0.52% 0.52% -
  Horiz. % 105.76% 104.19% 103.14% 102.09% 101.05% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.89 15.00 16.30 10.03 12.94 10.26 9.17 18.81%
  QoQ % -20.73% -7.98% 62.51% -22.49% 26.12% 11.89% -
  Horiz. % 129.66% 163.58% 177.75% 109.38% 141.11% 111.89% 100.00%
EPS 2.07 2.21 3.50 1.59 1.10 1.91 2.71 -16.37%
  QoQ % -6.33% -36.86% 120.13% 44.55% -42.41% -29.52% -
  Horiz. % 76.38% 81.55% 129.15% 58.67% 40.59% 70.48% 100.00%
DPS 0.00 1.17 1.55 0.00 0.00 1.16 0.02 -
  QoQ % 0.00% -24.52% 0.00% 0.00% 0.00% 5,700.00% -
  Horiz. % 0.00% 5,850.00% 7,750.00% 0.00% 0.00% 5,800.00% 100.00%
NAPS 1.5749 1.5507 1.5311 1.5122 1.4982 1.4835 1.4756 4.42%
  QoQ % 1.56% 1.28% 1.25% 0.93% 0.99% 0.54% -
  Horiz. % 106.73% 105.09% 103.76% 102.48% 101.53% 100.54% 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 12.39 9.67 9.25 14.70 10.80 12.73 16.60 -17.64%
  QoQ % 28.13% 4.54% -37.07% 36.11% -15.16% -23.31% -
  Horiz. % 74.64% 58.25% 55.72% 88.55% 65.06% 76.69% 100.00%
P/EPS 71.05 65.49 43.11 92.68 126.76 68.42 56.13 16.93%
  QoQ % 8.49% 51.91% -53.49% -26.89% 85.27% 21.90% -
  Horiz. % 126.58% 116.68% 76.80% 165.12% 225.83% 121.90% 100.00%
EY 1.41 1.53 2.32 1.08 0.79 1.46 1.78 -14.33%
  QoQ % -7.84% -34.05% 114.81% 36.71% -45.89% -17.98% -
  Horiz. % 79.21% 85.96% 130.34% 60.67% 44.38% 82.02% 100.00%
DY 0.00 0.81 1.03 0.00 0.00 0.89 0.02 -
  QoQ % 0.00% -21.36% 0.00% 0.00% 0.00% 4,350.00% -
  Horiz. % 0.00% 4,050.00% 5,150.00% 0.00% 0.00% 4,450.00% 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 12.39 9.72 9.15 15.24 11.28 13.48 14.66 -10.56%
  QoQ % 27.47% 6.23% -39.96% 35.11% -16.32% -8.05% -
  Horiz. % 84.52% 66.30% 62.41% 103.96% 76.94% 91.95% 100.00%
P/EPS 71.05 65.85 42.67 96.10 132.39 72.47 49.57 26.99%
  QoQ % 7.90% 54.32% -55.60% -27.41% 82.68% 46.20% -
  Horiz. % 143.33% 132.84% 86.08% 193.87% 267.08% 146.20% 100.00%
EY 1.41 1.52 2.34 1.04 0.76 1.38 2.02 -21.23%
  QoQ % -7.24% -35.04% 125.00% 36.84% -44.93% -31.68% -
  Horiz. % 69.80% 75.25% 115.84% 51.49% 37.62% 68.32% 100.00%
DY 0.00 0.80 1.04 0.00 0.00 0.84 0.02 -
  QoQ % 0.00% -23.08% 0.00% 0.00% 0.00% 4,100.00% -
  Horiz. % 0.00% 4,000.00% 5,200.00% 0.00% 0.00% 4,200.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

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. 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
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers