Highlights

[YNHPROP] YoY Annualized Quarter 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 -     -17.41%    YoY -     -15.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 390,505 303,086 269,244 214,086 259,709 246,584 348,666 1.91%
  YoY % 28.84% 12.57% 25.76% -17.57% 5.32% -29.28% -
  Horiz. % 112.00% 86.93% 77.22% 61.40% 74.49% 70.72% 100.00%
PBT 69,984 60,625 63,876 65,224 71,453 70,543 111,105 -7.41%
  YoY % 15.44% -5.09% -2.07% -8.72% 1.29% -36.51% -
  Horiz. % 62.99% 54.57% 57.49% 58.70% 64.31% 63.49% 100.00%
Tax -23,270 -17,860 -15,447 -20,936 -19,123 -18,631 -30,210 -4.25%
  YoY % -30.29% -15.62% 26.22% -9.48% -2.64% 38.33% -
  Horiz. % 77.03% 59.12% 51.13% 69.30% 63.30% 61.67% 100.00%
NP 46,714 42,765 48,429 44,288 52,330 51,912 80,895 -8.74%
  YoY % 9.23% -11.70% 9.35% -15.37% 0.81% -35.83% -
  Horiz. % 57.75% 52.86% 59.87% 54.75% 64.69% 64.17% 100.00%
NP to SH 46,714 42,765 48,429 44,288 52,330 51,912 80,895 -8.74%
  YoY % 9.23% -11.70% 9.35% -15.37% 0.81% -35.83% -
  Horiz. % 57.75% 52.86% 59.87% 54.75% 64.69% 64.17% 100.00%
Tax Rate 33.25 % 29.46 % 24.18 % 32.10 % 26.76 % 26.41 % 27.19 % 3.41%
  YoY % 12.86% 21.84% -24.67% 19.96% 1.33% -2.87% -
  Horiz. % 122.29% 108.35% 88.93% 118.06% 98.42% 97.13% 100.00%
Total Cost 343,791 260,321 220,815 169,798 207,379 194,672 267,771 4.25%
  YoY % 32.06% 17.89% 30.05% -18.12% 6.53% -27.30% -
  Horiz. % 128.39% 97.22% 82.46% 63.41% 77.45% 72.70% 100.00%
Net Worth 811,923 858,375 827,185 787,929 743,530 673,921 620,185 4.59%
  YoY % -5.41% 3.77% 4.98% 5.97% 10.33% 8.66% -
  Horiz. % 130.92% 138.41% 133.38% 127.05% 119.89% 108.66% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 10,519 14,403 18,371 17,988 - 22,552 -
  YoY % 0.00% -26.97% -21.60% 2.13% 0.00% 0.00% -
  Horiz. % 0.00% 46.64% 63.87% 81.46% 79.76% 0.00% 100.00%
Div Payout % - % 24.60 % 29.74 % 41.48 % 34.38 % - % 27.88 % -
  YoY % 0.00% -17.28% -28.30% 20.65% 0.00% 0.00% -
  Horiz. % 0.00% 88.24% 106.67% 148.78% 123.31% 0.00% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 811,923 858,375 827,185 787,929 743,530 673,921 620,185 4.59%
  YoY % -5.41% 3.77% 4.98% 5.97% 10.33% 8.66% -
  Horiz. % 130.92% 138.41% 133.38% 127.05% 119.89% 108.66% 100.00%
NOSH 410,062 420,772 411,535 408,253 399,747 380,746 375,870 1.46%
  YoY % -2.55% 2.24% 0.80% 2.13% 4.99% 1.30% -
  Horiz. % 109.10% 111.95% 109.49% 108.62% 106.35% 101.30% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.96 % 14.11 % 17.99 % 20.69 % 20.15 % 21.05 % 23.20 % -10.45%
  YoY % -15.24% -21.57% -13.05% 2.68% -4.28% -9.27% -
  Horiz. % 51.55% 60.82% 77.54% 89.18% 86.85% 90.73% 100.00%
ROE 5.75 % 4.98 % 5.85 % 5.62 % 7.04 % 7.70 % 13.04 % -12.75%
  YoY % 15.46% -14.87% 4.09% -20.17% -8.57% -40.95% -
  Horiz. % 44.10% 38.19% 44.86% 43.10% 53.99% 59.05% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 95.23 72.03 65.42 52.44 64.97 64.76 92.76 0.44%
  YoY % 32.21% 10.10% 24.75% -19.29% 0.32% -30.19% -
  Horiz. % 102.66% 77.65% 70.53% 56.53% 70.04% 69.81% 100.00%
EPS 11.38 10.17 11.78 10.84 13.09 13.63 21.52 -10.07%
  YoY % 11.90% -13.67% 8.67% -17.19% -3.96% -36.66% -
  Horiz. % 52.88% 47.26% 54.74% 50.37% 60.83% 63.34% 100.00%
DPS 0.00 2.50 3.50 4.50 4.50 0.00 6.00 -
  YoY % 0.00% -28.57% -22.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.67% 58.33% 75.00% 75.00% 0.00% 100.00%
NAPS 1.9800 2.0400 2.0100 1.9300 1.8600 1.7700 1.6500 3.08%
  YoY % -2.94% 1.49% 4.15% 3.76% 5.08% 7.27% -
  Horiz. % 120.00% 123.64% 121.82% 116.97% 112.73% 107.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 73.82 57.29 50.90 40.47 49.09 46.61 65.91 1.91%
  YoY % 28.85% 12.55% 25.77% -17.56% 5.32% -29.28% -
  Horiz. % 112.00% 86.92% 77.23% 61.40% 74.48% 70.72% 100.00%
EPS 8.83 8.08 9.15 8.37 9.89 9.81 15.29 -8.74%
  YoY % 9.28% -11.69% 9.32% -15.37% 0.82% -35.84% -
  Horiz. % 57.75% 52.84% 59.84% 54.74% 64.68% 64.16% 100.00%
DPS 0.00 1.99 2.72 3.47 3.40 0.00 4.26 -
  YoY % 0.00% -26.84% -21.61% 2.06% 0.00% 0.00% -
  Horiz. % 0.00% 46.71% 63.85% 81.46% 79.81% 0.00% 100.00%
NAPS 1.5348 1.6226 1.5637 1.4895 1.4055 1.2740 1.1724 4.59%
  YoY % -5.41% 3.77% 4.98% 5.98% 10.32% 8.67% -
  Horiz. % 130.91% 138.40% 133.38% 127.05% 119.88% 108.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.0800 1.8300 1.8900 1.8000 1.7000 1.5300 1.1300 -
P/RPS 2.18 2.54 2.89 3.43 2.62 2.36 1.22 10.15%
  YoY % -14.17% -12.11% -15.74% 30.92% 11.02% 93.44% -
  Horiz. % 178.69% 208.20% 236.89% 281.15% 214.75% 193.44% 100.00%
P/EPS 18.26 18.01 16.06 16.59 12.99 11.22 5.25 23.08%
  YoY % 1.39% 12.14% -3.19% 27.71% 15.78% 113.71% -
  Horiz. % 347.81% 343.05% 305.90% 316.00% 247.43% 213.71% 100.00%
EY 5.48 5.55 6.23 6.03 7.70 8.91 19.05 -18.74%
  YoY % -1.26% -10.91% 3.32% -21.69% -13.58% -53.23% -
  Horiz. % 28.77% 29.13% 32.70% 31.65% 40.42% 46.77% 100.00%
DY 0.00 1.37 1.85 2.50 2.65 0.00 5.31 -
  YoY % 0.00% -25.95% -26.00% -5.66% 0.00% 0.00% -
  Horiz. % 0.00% 25.80% 34.84% 47.08% 49.91% 0.00% 100.00%
P/NAPS 1.05 0.90 0.94 0.93 0.91 0.86 0.68 7.51%
  YoY % 16.67% -4.26% 1.08% 2.20% 5.81% 26.47% -
  Horiz. % 154.41% 132.35% 138.24% 136.76% 133.82% 126.47% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 28/02/13 23/02/12 23/02/11 23/02/10 23/02/09 -
Price 1.9400 1.7800 1.8900 1.8800 2.1200 1.6900 1.0000 -
P/RPS 2.04 2.47 2.89 3.59 3.26 2.61 1.08 11.18%
  YoY % -17.41% -14.53% -19.50% 10.12% 24.90% 141.67% -
  Horiz. % 188.89% 228.70% 267.59% 332.41% 301.85% 241.67% 100.00%
P/EPS 17.03 17.51 16.06 17.33 16.19 12.40 4.65 24.14%
  YoY % -2.74% 9.03% -7.33% 7.04% 30.56% 166.67% -
  Horiz. % 366.24% 376.56% 345.38% 372.69% 348.17% 266.67% 100.00%
EY 5.87 5.71 6.23 5.77 6.17 8.07 21.52 -19.46%
  YoY % 2.80% -8.35% 7.97% -6.48% -23.54% -62.50% -
  Horiz. % 27.28% 26.53% 28.95% 26.81% 28.67% 37.50% 100.00%
DY 0.00 1.40 1.85 2.39 2.12 0.00 6.00 -
  YoY % 0.00% -24.32% -22.59% 12.74% 0.00% 0.00% -
  Horiz. % 0.00% 23.33% 30.83% 39.83% 35.33% 0.00% 100.00%
P/NAPS 0.98 0.87 0.94 0.97 1.14 0.95 0.61 8.22%
  YoY % 12.64% -7.45% -3.09% -14.91% 20.00% 55.74% -
  Horiz. % 160.66% 142.62% 154.10% 159.02% 186.89% 155.74% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers