Highlights

[YNHPROP] QoQ TTM Result on 2012-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     10.75%    YoY -     -24.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 309,169 281,526 287,074 262,005 224,255 226,474 203,221 32.24%
  QoQ % 9.82% -1.93% 9.57% 16.83% -0.98% 11.44% -
  Horiz. % 152.13% 138.53% 141.26% 128.93% 110.35% 111.44% 100.00%
PBT 66,444 63,429 56,756 63,411 59,436 68,599 77,547 -9.78%
  QoQ % 4.75% 11.76% -10.50% 6.69% -13.36% -11.54% -
  Horiz. % 85.68% 81.79% 73.19% 81.77% 76.65% 88.46% 100.00%
Tax -14,257 -13,839 -12,306 -20,572 -20,754 -22,548 -26,730 -34.21%
  QoQ % -3.02% -12.46% 40.18% 0.88% 7.96% 15.65% -
  Horiz. % 53.34% 51.77% 46.04% 76.96% 77.64% 84.35% 100.00%
NP 52,187 49,590 44,450 42,839 38,682 46,051 50,817 1.79%
  QoQ % 5.24% 11.56% 3.76% 10.75% -16.00% -9.38% -
  Horiz. % 102.70% 97.59% 87.47% 84.30% 76.12% 90.62% 100.00%
NP to SH 52,187 49,590 44,450 42,839 38,682 46,071 50,837 1.76%
  QoQ % 5.24% 11.56% 3.76% 10.75% -16.04% -9.38% -
  Horiz. % 102.66% 97.55% 87.44% 84.27% 76.09% 90.62% 100.00%
Tax Rate 21.46 % 21.82 % 21.68 % 32.44 % 34.92 % 32.87 % 34.47 % -27.07%
  QoQ % -1.65% 0.65% -33.17% -7.10% 6.24% -4.64% -
  Horiz. % 62.26% 63.30% 62.90% 94.11% 101.31% 95.36% 100.00%
Total Cost 256,982 231,936 242,624 219,166 185,573 180,423 152,404 41.62%
  QoQ % 10.80% -4.41% 10.70% 18.10% 2.85% 18.38% -
  Horiz. % 168.62% 152.18% 159.20% 143.81% 121.76% 118.38% 100.00%
Net Worth 835,869 833,136 820,314 809,976 799,975 792,523 784,790 4.29%
  QoQ % 0.33% 1.56% 1.28% 1.25% 0.94% 0.99% -
  Horiz. % 106.51% 106.16% 104.53% 103.21% 101.93% 100.99% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 14,406 14,406 14,406 14,354 6,253 18,391 36,454 -46.12%
  QoQ % 0.00% 0.00% 0.36% 129.53% -66.00% -49.55% -
  Horiz. % 39.52% 39.52% 39.52% 39.38% 17.15% 50.45% 100.00%
Div Payout % 27.61 % 29.05 % 32.41 % 33.51 % 16.17 % 39.92 % 71.71 % -47.04%
  QoQ % -4.96% -10.37% -3.28% 107.24% -59.49% -44.33% -
  Horiz. % 38.50% 40.51% 45.20% 46.73% 22.55% 55.67% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 835,869 833,136 820,314 809,976 799,975 792,523 784,790 4.29%
  QoQ % 0.33% 1.56% 1.28% 1.25% 0.94% 0.99% -
  Horiz. % 106.51% 106.16% 104.53% 103.21% 101.93% 100.99% 100.00%
NOSH 413,796 412,443 412,218 411,155 410,243 410,633 408,744 0.82%
  QoQ % 0.33% 0.05% 0.26% 0.22% -0.09% 0.46% -
  Horiz. % 101.24% 100.90% 100.85% 100.59% 100.37% 100.46% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.88 % 17.61 % 15.48 % 16.35 % 17.25 % 20.33 % 25.01 % -23.04%
  QoQ % -4.15% 13.76% -5.32% -5.22% -15.15% -18.71% -
  Horiz. % 67.49% 70.41% 61.90% 65.37% 68.97% 81.29% 100.00%
ROE 6.24 % 5.95 % 5.42 % 5.29 % 4.84 % 5.81 % 6.48 % -2.48%
  QoQ % 4.87% 9.78% 2.46% 9.30% -16.70% -10.34% -
  Horiz. % 96.30% 91.82% 83.64% 81.64% 74.69% 89.66% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.72 68.26 69.64 63.72 54.66 55.15 49.72 31.17%
  QoQ % 9.46% -1.98% 9.29% 16.58% -0.89% 10.92% -
  Horiz. % 150.28% 137.29% 140.06% 128.16% 109.94% 110.92% 100.00%
EPS 12.61 12.02 10.78 10.42 9.43 11.22 12.44 0.91%
  QoQ % 4.91% 11.50% 3.45% 10.50% -15.95% -9.81% -
  Horiz. % 101.37% 96.62% 86.66% 83.76% 75.80% 90.19% 100.00%
DPS 3.50 3.50 3.50 3.50 1.53 4.50 9.00 -46.69%
  QoQ % 0.00% 0.00% 0.00% 128.76% -66.00% -50.00% -
  Horiz. % 38.89% 38.89% 38.89% 38.89% 17.00% 50.00% 100.00%
NAPS 2.0200 2.0200 1.9900 1.9700 1.9500 1.9300 1.9200 3.44%
  QoQ % 0.00% 1.51% 1.02% 1.03% 1.04% 0.52% -
  Horiz. % 105.21% 105.21% 103.65% 102.60% 101.56% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.44 53.22 54.27 49.53 42.39 42.81 38.42 32.23%
  QoQ % 9.81% -1.93% 9.57% 16.84% -0.98% 11.43% -
  Horiz. % 152.11% 138.52% 141.25% 128.92% 110.33% 111.43% 100.00%
EPS 9.87 9.37 8.40 8.10 7.31 8.71 9.61 1.79%
  QoQ % 5.34% 11.55% 3.70% 10.81% -16.07% -9.37% -
  Horiz. % 102.71% 97.50% 87.41% 84.29% 76.07% 90.63% 100.00%
DPS 2.72 2.72 2.72 2.71 1.18 3.48 6.89 -46.16%
  QoQ % 0.00% 0.00% 0.37% 129.66% -66.09% -49.49% -
  Horiz. % 39.48% 39.48% 39.48% 39.33% 17.13% 50.51% 100.00%
NAPS 1.5801 1.5749 1.5507 1.5311 1.5122 1.4982 1.4835 4.29%
  QoQ % 0.33% 1.56% 1.28% 1.25% 0.93% 0.99% -
  Horiz. % 106.51% 106.16% 104.53% 103.21% 101.93% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.9000 1.8900 1.8600 1.9400 1.9000 1.8000 1.6900 -
P/RPS 2.54 2.77 2.67 3.04 3.48 3.26 3.40 -17.65%
  QoQ % -8.30% 3.75% -12.17% -12.64% 6.75% -4.12% -
  Horiz. % 74.71% 81.47% 78.53% 89.41% 102.35% 95.88% 100.00%
P/EPS 15.07 15.72 17.25 18.62 20.15 16.04 13.59 7.13%
  QoQ % -4.13% -8.87% -7.36% -7.59% 25.62% 18.03% -
  Horiz. % 110.89% 115.67% 126.93% 137.01% 148.27% 118.03% 100.00%
EY 6.64 6.36 5.80 5.37 4.96 6.23 7.36 -6.63%
  QoQ % 4.40% 9.66% 8.01% 8.27% -20.39% -15.35% -
  Horiz. % 90.22% 86.41% 78.80% 72.96% 67.39% 84.65% 100.00%
DY 1.84 1.85 1.88 1.80 0.81 2.50 5.33 -50.76%
  QoQ % -0.54% -1.60% 4.44% 122.22% -67.60% -53.10% -
  Horiz. % 34.52% 34.71% 35.27% 33.77% 15.20% 46.90% 100.00%
P/NAPS 0.94 0.94 0.93 0.98 0.97 0.93 0.88 4.49%
  QoQ % 0.00% 1.08% -5.10% 1.03% 4.30% 5.68% -
  Horiz. % 106.82% 106.82% 105.68% 111.36% 110.23% 105.68% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 28/11/12 29/08/12 28/05/12 23/02/12 25/11/11 -
Price 2.1400 1.8900 1.8700 1.9200 1.9700 1.8800 1.7900 -
P/RPS 2.86 2.77 2.69 3.01 3.60 3.41 3.60 -14.21%
  QoQ % 3.25% 2.97% -10.63% -16.39% 5.57% -5.28% -
  Horiz. % 79.44% 76.94% 74.72% 83.61% 100.00% 94.72% 100.00%
P/EPS 16.97 15.72 17.34 18.43 20.89 16.76 14.39 11.61%
  QoQ % 7.95% -9.34% -5.91% -11.78% 24.64% 16.47% -
  Horiz. % 117.93% 109.24% 120.50% 128.08% 145.17% 116.47% 100.00%
EY 5.89 6.36 5.77 5.43 4.79 5.97 6.95 -10.44%
  QoQ % -7.39% 10.23% 6.26% 13.36% -19.77% -14.10% -
  Horiz. % 84.75% 91.51% 83.02% 78.13% 68.92% 85.90% 100.00%
DY 1.64 1.85 1.87 1.82 0.78 2.39 5.03 -52.60%
  QoQ % -11.35% -1.07% 2.75% 133.33% -67.36% -52.49% -
  Horiz. % 32.60% 36.78% 37.18% 36.18% 15.51% 47.51% 100.00%
P/NAPS 1.06 0.94 0.94 0.97 1.01 0.97 0.93 9.11%
  QoQ % 12.77% 0.00% -3.09% -3.96% 4.12% 4.30% -
  Horiz. % 113.98% 101.08% 101.08% 104.30% 108.60% 104.30% 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.
 


 

189  233  510  1362 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.01 
 TIGER 0.07+0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.515-0.01 
 KNM 0.43-0.01 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7K 0.42+0.045 
Partners & Brokers