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 - 528,487
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.90 15.01 16.32 10.04 12.95 10.27 9.18 18.79%
  QoQ % -20.72% -8.03% 62.55% -22.47% 26.10% 11.87% -
  Horiz. % 129.63% 163.51% 177.78% 109.37% 141.07% 111.87% 100.00%
EPS 2.08 2.22 3.50 1.59 1.10 1.91 2.71 -16.10%
  QoQ % -6.31% -36.57% 120.13% 44.55% -42.41% -29.52% -
  Horiz. % 76.75% 81.92% 129.15% 58.67% 40.59% 70.48% 100.00%
DPS 0.00 1.17 1.56 0.00 0.00 1.16 0.02 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% 5,700.00% -
  Horiz. % 0.00% 5,850.00% 7,800.00% 0.00% 0.00% 5,800.00% 100.00%
NAPS 1.5765 1.5522 1.5326 1.5137 1.4996 1.4850 1.4770 4.42%
  QoQ % 1.57% 1.28% 1.25% 0.94% 0.98% 0.54% -
  Horiz. % 106.74% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.1050.00 
 WILLOW 0.530.00 
 IRIS 0.350.00 
 YINSON-C11 0.0750.00 
 BTECH 0.540.00 
 3A 0.7950.00 
 M3TECH 0.0450.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
8. RGT OR RAPID GROWTH TECH (9954) Growing Faster Than Frontken, Mi, DNex & MMSV , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS