Highlights

[YNHPROP] QoQ TTM Result on 2011-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -9.38%    YoY -     -19.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 287,074 262,005 224,255 226,474 203,221 204,031 220,631 19.13%
  QoQ % 9.57% 16.83% -0.98% 11.44% -0.40% -7.52% -
  Horiz. % 130.11% 118.75% 101.64% 102.65% 92.11% 92.48% 100.00%
PBT 56,756 63,411 59,436 68,599 77,547 75,003 79,784 -20.26%
  QoQ % -10.50% 6.69% -13.36% -11.54% 3.39% -5.99% -
  Horiz. % 71.14% 79.48% 74.50% 85.98% 97.20% 94.01% 100.00%
Tax -12,306 -20,572 -20,754 -22,548 -26,730 -18,526 -21,620 -31.25%
  QoQ % 40.18% 0.88% 7.96% 15.65% -44.28% 14.31% -
  Horiz. % 56.92% 95.15% 95.99% 104.29% 123.64% 85.69% 100.00%
NP 44,450 42,839 38,682 46,051 50,817 56,477 58,164 -16.37%
  QoQ % 3.76% 10.75% -16.00% -9.38% -10.02% -2.90% -
  Horiz. % 76.42% 73.65% 66.51% 79.17% 87.37% 97.10% 100.00%
NP to SH 44,450 42,839 38,682 46,071 50,837 56,497 58,184 -16.39%
  QoQ % 3.76% 10.75% -16.04% -9.38% -10.02% -2.90% -
  Horiz. % 76.40% 73.63% 66.48% 79.18% 87.37% 97.10% 100.00%
Tax Rate 21.68 % 32.44 % 34.92 % 32.87 % 34.47 % 24.70 % 27.10 % -13.79%
  QoQ % -33.17% -7.10% 6.24% -4.64% 39.55% -8.86% -
  Horiz. % 80.00% 119.70% 128.86% 121.29% 127.20% 91.14% 100.00%
Total Cost 242,624 219,166 185,573 180,423 152,404 147,554 162,467 30.56%
  QoQ % 10.70% 18.10% 2.85% 18.38% 3.29% -9.18% -
  Horiz. % 149.34% 134.90% 114.22% 111.05% 93.81% 90.82% 100.00%
Net Worth 820,314 809,976 799,975 792,523 784,790 780,596 772,682 4.06%
  QoQ % 1.28% 1.25% 0.94% 0.99% 0.54% 1.02% -
  Horiz. % 106.16% 104.83% 103.53% 102.57% 101.57% 101.02% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 14,406 14,354 6,253 18,391 36,454 36,337 24,156 -29.08%
  QoQ % 0.36% 129.53% -66.00% -49.55% 0.32% 50.42% -
  Horiz. % 59.64% 59.42% 25.89% 76.14% 150.91% 150.42% 100.00%
Div Payout % 32.41 % 33.51 % 16.17 % 39.92 % 71.71 % 64.32 % 41.52 % -15.18%
  QoQ % -3.28% 107.24% -59.49% -44.33% 11.49% 54.91% -
  Horiz. % 78.06% 80.71% 38.95% 96.15% 172.71% 154.91% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 820,314 809,976 799,975 792,523 784,790 780,596 772,682 4.06%
  QoQ % 1.28% 1.25% 0.94% 0.99% 0.54% 1.02% -
  Horiz. % 106.16% 104.83% 103.53% 102.57% 101.57% 101.02% 100.00%
NOSH 412,218 411,155 410,243 410,633 408,744 408,689 406,675 0.90%
  QoQ % 0.26% 0.22% -0.09% 0.46% 0.01% 0.50% -
  Horiz. % 101.36% 101.10% 100.88% 100.97% 100.51% 100.50% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.48 % 16.35 % 17.25 % 20.33 % 25.01 % 27.68 % 26.36 % -29.81%
  QoQ % -5.32% -5.22% -15.15% -18.71% -9.65% 5.01% -
  Horiz. % 58.73% 62.03% 65.44% 77.12% 94.88% 105.01% 100.00%
ROE 5.42 % 5.29 % 4.84 % 5.81 % 6.48 % 7.24 % 7.53 % -19.64%
  QoQ % 2.46% 9.30% -16.70% -10.34% -10.50% -3.85% -
  Horiz. % 71.98% 70.25% 64.28% 77.16% 86.06% 96.15% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.64 63.72 54.66 55.15 49.72 49.92 54.25 18.06%
  QoQ % 9.29% 16.58% -0.89% 10.92% -0.40% -7.98% -
  Horiz. % 128.37% 117.46% 100.76% 101.66% 91.65% 92.02% 100.00%
EPS 10.78 10.42 9.43 11.22 12.44 13.82 14.31 -17.17%
  QoQ % 3.45% 10.50% -15.95% -9.81% -9.99% -3.42% -
  Horiz. % 75.33% 72.82% 65.90% 78.41% 86.93% 96.58% 100.00%
DPS 3.50 3.50 1.53 4.50 9.00 9.00 6.02 -30.27%
  QoQ % 0.00% 128.76% -66.00% -50.00% 0.00% 49.50% -
  Horiz. % 58.14% 58.14% 25.42% 74.75% 149.50% 149.50% 100.00%
NAPS 1.9900 1.9700 1.9500 1.9300 1.9200 1.9100 1.9000 3.12%
  QoQ % 1.02% 1.03% 1.04% 0.52% 0.52% 0.53% -
  Horiz. % 104.74% 103.68% 102.63% 101.58% 101.05% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.27 49.53 42.39 42.81 38.42 38.57 41.71 19.13%
  QoQ % 9.57% 16.84% -0.98% 11.43% -0.39% -7.53% -
  Horiz. % 130.11% 118.75% 101.63% 102.64% 92.11% 92.47% 100.00%
EPS 8.40 8.10 7.31 8.71 9.61 10.68 11.00 -16.41%
  QoQ % 3.70% 10.81% -16.07% -9.37% -10.02% -2.91% -
  Horiz. % 76.36% 73.64% 66.45% 79.18% 87.36% 97.09% 100.00%
DPS 2.72 2.71 1.18 3.48 6.89 6.87 4.57 -29.18%
  QoQ % 0.37% 129.66% -66.09% -49.49% 0.29% 50.33% -
  Horiz. % 59.52% 59.30% 25.82% 76.15% 150.77% 150.33% 100.00%
NAPS 1.5507 1.5311 1.5122 1.4982 1.4835 1.4756 1.4606 4.06%
  QoQ % 1.28% 1.25% 0.93% 0.99% 0.54% 1.03% -
  Horiz. % 106.17% 104.83% 103.53% 102.57% 101.57% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.8600 1.9400 1.9000 1.8000 1.6900 1.9700 1.8800 -
P/RPS 2.67 3.04 3.48 3.26 3.40 3.95 3.47 -15.99%
  QoQ % -12.17% -12.64% 6.75% -4.12% -13.92% 13.83% -
  Horiz. % 76.95% 87.61% 100.29% 93.95% 97.98% 113.83% 100.00%
P/EPS 17.25 18.62 20.15 16.04 13.59 14.25 13.14 19.83%
  QoQ % -7.36% -7.59% 25.62% 18.03% -4.63% 8.45% -
  Horiz. % 131.28% 141.70% 153.35% 122.07% 103.42% 108.45% 100.00%
EY 5.80 5.37 4.96 6.23 7.36 7.02 7.61 -16.52%
  QoQ % 8.01% 8.27% -20.39% -15.35% 4.84% -7.75% -
  Horiz. % 76.22% 70.57% 65.18% 81.87% 96.71% 92.25% 100.00%
DY 1.88 1.80 0.81 2.50 5.33 4.57 3.20 -29.79%
  QoQ % 4.44% 122.22% -67.60% -53.10% 16.63% 42.81% -
  Horiz. % 58.75% 56.25% 25.31% 78.12% 166.56% 142.81% 100.00%
P/NAPS 0.93 0.98 0.97 0.93 0.88 1.03 0.99 -4.07%
  QoQ % -5.10% 1.03% 4.30% 5.68% -14.56% 4.04% -
  Horiz. % 93.94% 98.99% 97.98% 93.94% 88.89% 104.04% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 28/05/12 23/02/12 25/11/11 26/08/11 23/05/11 -
Price 1.8700 1.9200 1.9700 1.8800 1.7900 1.7400 1.9600 -
P/RPS 2.69 3.01 3.60 3.41 3.60 3.49 3.61 -17.76%
  QoQ % -10.63% -16.39% 5.57% -5.28% 3.15% -3.32% -
  Horiz. % 74.52% 83.38% 99.72% 94.46% 99.72% 96.68% 100.00%
P/EPS 17.34 18.43 20.89 16.76 14.39 12.59 13.70 16.96%
  QoQ % -5.91% -11.78% 24.64% 16.47% 14.30% -8.10% -
  Horiz. % 126.57% 134.53% 152.48% 122.34% 105.04% 91.90% 100.00%
EY 5.77 5.43 4.79 5.97 6.95 7.94 7.30 -14.48%
  QoQ % 6.26% 13.36% -19.77% -14.10% -12.47% 8.77% -
  Horiz. % 79.04% 74.38% 65.62% 81.78% 95.21% 108.77% 100.00%
DY 1.87 1.82 0.78 2.39 5.03 5.17 3.07 -28.08%
  QoQ % 2.75% 133.33% -67.36% -52.49% -2.71% 68.40% -
  Horiz. % 60.91% 59.28% 25.41% 77.85% 163.84% 168.40% 100.00%
P/NAPS 0.94 0.97 1.01 0.97 0.93 0.91 1.03 -5.90%
  QoQ % -3.09% -3.96% 4.12% 4.30% 2.20% -11.65% -
  Horiz. % 91.26% 94.17% 98.06% 94.17% 90.29% 88.35% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers