Highlights

[YNHPROP] YoY Annualized Quarter 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 -     60.00%    YoY -     -10.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 294,180 488,306 320,490 278,574 207,512 317,804 273,854 1.20%
  YoY % -39.75% 52.36% 15.05% 34.24% -34.70% 16.05% -
  Horiz. % 107.42% 178.31% 117.03% 101.72% 75.77% 116.05% 100.00%
PBT 28,598 86,212 70,016 69,076 79,454 87,268 82,114 -16.11%
  YoY % -66.83% 23.13% 1.36% -13.06% -8.95% 6.28% -
  Horiz. % 34.83% 104.99% 85.27% 84.12% 96.76% 106.28% 100.00%
Tax -13,370 -26,040 -19,468 -15,252 -19,206 -25,690 -20,864 -7.15%
  YoY % 48.66% -33.76% -27.64% 20.59% 25.24% -23.13% -
  Horiz. % 64.08% 124.81% 93.31% 73.10% 92.05% 123.13% 100.00%
NP 15,228 60,172 50,548 53,824 60,248 61,578 61,250 -20.69%
  YoY % -74.69% 19.04% -6.09% -10.66% -2.16% 0.54% -
  Horiz. % 24.86% 98.24% 82.53% 87.88% 98.36% 100.54% 100.00%
NP to SH 15,228 60,172 50,548 53,824 60,248 61,578 61,250 -20.69%
  YoY % -74.69% 19.04% -6.09% -10.66% -2.16% 0.54% -
  Horiz. % 24.86% 98.24% 82.53% 87.88% 98.36% 100.54% 100.00%
Tax Rate 46.75 % 30.20 % 27.81 % 22.08 % 24.17 % 29.44 % 25.41 % 10.69%
  YoY % 54.80% 8.59% 25.95% -8.65% -17.90% 15.86% -
  Horiz. % 183.98% 118.85% 109.45% 86.89% 95.12% 115.86% 100.00%
Total Cost 278,952 428,134 269,942 224,750 147,264 256,226 212,604 4.63%
  YoY % -34.84% 58.60% 20.11% 52.62% -42.53% 20.52% -
  Horiz. % 131.21% 201.38% 126.97% 105.71% 69.27% 120.52% 100.00%
Net Worth 793,973 804,482 848,036 809,414 778,576 733,831 640,204 3.65%
  YoY % -1.31% -5.14% 4.77% 3.96% 6.10% 14.62% -
  Horiz. % 124.02% 125.66% 132.46% 126.43% 121.61% 114.62% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 16,418 20,887 16,434 244 - - -
  YoY % 0.00% -21.40% 27.09% 6,619.63% 0.00% 0.00% -
  Horiz. % 0.00% 6,712.76% 8,540.23% 6,719.63% 100.00% - -
Div Payout % - % 27.29 % 41.32 % 30.53 % 0.41 % - % - % -
  YoY % 0.00% -33.95% 35.34% 7,346.34% 0.00% 0.00% -
  Horiz. % 0.00% 6,656.10% 10,078.05% 7,446.34% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 793,973 804,482 848,036 809,414 778,576 733,831 640,204 3.65%
  YoY % -1.31% -5.14% 4.77% 3.96% 6.10% 14.62% -
  Horiz. % 124.02% 125.66% 132.46% 126.43% 121.61% 114.62% 100.00%
NOSH 407,165 410,450 417,752 410,870 407,631 398,821 374,388 1.41%
  YoY % -0.80% -1.75% 1.67% 0.79% 2.21% 6.53% -
  Horiz. % 108.75% 109.63% 111.58% 109.74% 108.88% 106.53% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.18 % 12.32 % 15.77 % 19.32 % 29.03 % 19.38 % 22.37 % -21.63%
  YoY % -57.95% -21.88% -18.37% -33.45% 49.79% -13.37% -
  Horiz. % 23.16% 55.07% 70.50% 86.37% 129.77% 86.63% 100.00%
ROE 1.92 % 7.48 % 5.96 % 6.65 % 7.74 % 8.39 % 9.57 % -23.48%
  YoY % -74.33% 25.50% -10.38% -14.08% -7.75% -12.33% -
  Horiz. % 20.06% 78.16% 62.28% 69.49% 80.88% 87.67% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 72.25 118.97 76.72 67.80 50.91 79.69 73.15 -0.21%
  YoY % -39.27% 55.07% 13.16% 33.18% -36.11% 8.94% -
  Horiz. % 98.77% 162.64% 104.88% 92.69% 69.60% 108.94% 100.00%
EPS 3.74 14.66 12.10 13.10 14.78 15.44 16.36 -21.80%
  YoY % -74.49% 21.16% -7.63% -11.37% -4.27% -5.62% -
  Horiz. % 22.86% 89.61% 73.96% 80.07% 90.34% 94.38% 100.00%
DPS 0.00 4.00 5.00 4.00 0.06 0.00 0.00 -
  YoY % 0.00% -20.00% 25.00% 6,566.67% 0.00% 0.00% -
  Horiz. % 0.00% 6,666.67% 8,333.33% 6,666.67% 100.00% - -
NAPS 1.9500 1.9600 2.0300 1.9700 1.9100 1.8400 1.7100 2.21%
  YoY % -0.51% -3.45% 3.05% 3.14% 3.80% 7.60% -
  Horiz. % 114.04% 114.62% 118.71% 115.20% 111.70% 107.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 55.61 92.31 60.58 52.66 39.23 60.08 51.77 1.20%
  YoY % -39.76% 52.38% 15.04% 34.23% -34.70% 16.05% -
  Horiz. % 107.42% 178.31% 117.02% 101.72% 75.78% 116.05% 100.00%
EPS 2.88 11.37 9.56 10.17 11.39 11.64 11.58 -20.69%
  YoY % -74.67% 18.93% -6.00% -10.71% -2.15% 0.52% -
  Horiz. % 24.87% 98.19% 82.56% 87.82% 98.36% 100.52% 100.00%
DPS 0.00 3.10 3.95 3.11 0.05 0.00 0.00 -
  YoY % 0.00% -21.52% 27.01% 6,120.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,200.00% 7,900.00% 6,220.00% 100.00% - -
NAPS 1.5009 1.5208 1.6031 1.5301 1.4718 1.3872 1.2102 3.65%
  YoY % -1.31% -5.13% 4.77% 3.96% 6.10% 14.63% -
  Horiz. % 124.02% 125.67% 132.47% 126.43% 121.62% 114.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.9000 1.9500 1.9900 1.9400 1.9700 1.6000 1.7400 -
P/RPS 2.63 1.64 2.59 2.86 3.87 2.01 2.38 1.68%
  YoY % 60.37% -36.68% -9.44% -26.10% 92.54% -15.55% -
  Horiz. % 110.50% 68.91% 108.82% 120.17% 162.61% 84.45% 100.00%
P/EPS 50.80 13.30 16.45 14.81 13.33 10.36 10.64 29.75%
  YoY % 281.95% -19.15% 11.07% 11.10% 28.67% -2.63% -
  Horiz. % 477.44% 125.00% 154.61% 139.19% 125.28% 97.37% 100.00%
EY 1.97 7.52 6.08 6.75 7.50 9.65 9.40 -22.92%
  YoY % -73.80% 23.68% -9.93% -10.00% -22.28% 2.66% -
  Horiz. % 20.96% 80.00% 64.68% 71.81% 79.79% 102.66% 100.00%
DY 0.00 2.05 2.51 2.06 0.03 0.00 0.00 -
  YoY % 0.00% -18.33% 21.84% 6,766.67% 0.00% 0.00% -
  Horiz. % 0.00% 6,833.33% 8,366.67% 6,866.67% 100.00% - -
P/NAPS 0.97 0.99 0.98 0.98 1.03 0.87 1.02 -0.83%
  YoY % -2.02% 1.02% 0.00% -4.85% 18.39% -14.71% -
  Horiz. % 95.10% 97.06% 96.08% 96.08% 100.98% 85.29% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 -
Price 1.6900 2.0800 1.9000 1.9200 1.7400 1.7000 1.9500 -
P/RPS 2.34 1.75 2.48 2.83 3.42 2.13 2.67 -2.17%
  YoY % 33.71% -29.44% -12.37% -17.25% 60.56% -20.22% -
  Horiz. % 87.64% 65.54% 92.88% 105.99% 128.09% 79.78% 100.00%
P/EPS 45.19 14.19 15.70 14.66 11.77 11.01 11.92 24.86%
  YoY % 218.46% -9.62% 7.09% 24.55% 6.90% -7.63% -
  Horiz. % 379.11% 119.04% 131.71% 122.99% 98.74% 92.37% 100.00%
EY 2.21 7.05 6.37 6.82 8.49 9.08 8.39 -19.93%
  YoY % -68.65% 10.68% -6.60% -19.67% -6.50% 8.22% -
  Horiz. % 26.34% 84.03% 75.92% 81.29% 101.19% 108.22% 100.00%
DY 0.00 1.92 2.63 2.08 0.03 0.00 0.00 -
  YoY % 0.00% -27.00% 26.44% 6,833.33% 0.00% 0.00% -
  Horiz. % 0.00% 6,400.00% 8,766.67% 6,933.33% 100.00% - -
P/NAPS 0.87 1.06 0.94 0.97 0.91 0.92 1.14 -4.40%
  YoY % -17.92% 12.77% -3.09% 6.59% -1.09% -19.30% -
  Horiz. % 76.32% 92.98% 82.46% 85.09% 79.82% 80.70% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers