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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers