Highlights

[YNHPROP] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -5.95%    YoY -     9.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 306,495 390,505 303,086 269,244 214,086 259,709 246,584 3.69%
  YoY % -21.51% 28.84% 12.57% 25.76% -17.57% 5.32% -
  Horiz. % 124.30% 158.37% 122.91% 109.19% 86.82% 105.32% 100.00%
PBT 25,058 69,984 60,625 63,876 65,224 71,453 70,543 -15.84%
  YoY % -64.19% 15.44% -5.09% -2.07% -8.72% 1.29% -
  Horiz. % 35.52% 99.21% 85.94% 90.55% 92.46% 101.29% 100.00%
Tax -6,483 -23,270 -17,860 -15,447 -20,936 -19,123 -18,631 -16.13%
  YoY % 72.14% -30.29% -15.62% 26.22% -9.48% -2.64% -
  Horiz. % 34.80% 124.90% 95.86% 82.91% 112.37% 102.64% 100.00%
NP 18,575 46,714 42,765 48,429 44,288 52,330 51,912 -15.74%
  YoY % -60.24% 9.23% -11.70% 9.35% -15.37% 0.81% -
  Horiz. % 35.78% 89.99% 82.38% 93.29% 85.31% 100.81% 100.00%
NP to SH 18,575 46,714 42,765 48,429 44,288 52,330 51,912 -15.74%
  YoY % -60.24% 9.23% -11.70% 9.35% -15.37% 0.81% -
  Horiz. % 35.78% 89.99% 82.38% 93.29% 85.31% 100.81% 100.00%
Tax Rate 25.87 % 33.25 % 29.46 % 24.18 % 32.10 % 26.76 % 26.41 % -0.34%
  YoY % -22.20% 12.86% 21.84% -24.67% 19.96% 1.33% -
  Horiz. % 97.96% 125.90% 111.55% 91.56% 121.54% 101.33% 100.00%
Total Cost 287,920 343,791 260,321 220,815 169,798 207,379 194,672 6.74%
  YoY % -16.25% 32.06% 17.89% 30.05% -18.12% 6.53% -
  Horiz. % 147.90% 176.60% 133.72% 113.43% 87.22% 106.53% 100.00%
Net Worth 799,268 811,923 858,375 827,185 787,929 743,530 673,921 2.88%
  YoY % -1.56% -5.41% 3.77% 4.98% 5.97% 10.33% -
  Horiz. % 118.60% 120.48% 127.37% 122.74% 116.92% 110.33% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 10,519 14,403 18,371 17,988 - -
  YoY % 0.00% 0.00% -26.97% -21.60% 2.13% 0.00% -
  Horiz. % 0.00% 0.00% 58.48% 80.07% 102.13% 100.00% -
Div Payout % - % - % 24.60 % 29.74 % 41.48 % 34.38 % - % -
  YoY % 0.00% 0.00% -17.28% -28.30% 20.65% 0.00% -
  Horiz. % 0.00% 0.00% 71.55% 86.50% 120.65% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 799,268 811,923 858,375 827,185 787,929 743,530 673,921 2.88%
  YoY % -1.56% -5.41% 3.77% 4.98% 5.97% 10.33% -
  Horiz. % 118.60% 120.48% 127.37% 122.74% 116.92% 110.33% 100.00%
NOSH 403,670 410,062 420,772 411,535 408,253 399,747 380,746 0.98%
  YoY % -1.56% -2.55% 2.24% 0.80% 2.13% 4.99% -
  Horiz. % 106.02% 107.70% 110.51% 108.09% 107.22% 104.99% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.06 % 11.96 % 14.11 % 17.99 % 20.69 % 20.15 % 21.05 % -18.73%
  YoY % -49.33% -15.24% -21.57% -13.05% 2.68% -4.28% -
  Horiz. % 28.79% 56.82% 67.03% 85.46% 98.29% 95.72% 100.00%
ROE 2.32 % 5.75 % 4.98 % 5.85 % 5.62 % 7.04 % 7.70 % -18.11%
  YoY % -59.65% 15.46% -14.87% 4.09% -20.17% -8.57% -
  Horiz. % 30.13% 74.68% 64.68% 75.97% 72.99% 91.43% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.93 95.23 72.03 65.42 52.44 64.97 64.76 2.69%
  YoY % -20.27% 32.21% 10.10% 24.75% -19.29% 0.32% -
  Horiz. % 117.25% 147.05% 111.23% 101.02% 80.98% 100.32% 100.00%
EPS 4.60 11.38 10.17 11.78 10.84 13.09 13.63 -16.55%
  YoY % -59.58% 11.90% -13.67% 8.67% -17.19% -3.96% -
  Horiz. % 33.75% 83.49% 74.61% 86.43% 79.53% 96.04% 100.00%
DPS 0.00 0.00 2.50 3.50 4.50 4.50 0.00 -
  YoY % 0.00% 0.00% -28.57% -22.22% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.56% 77.78% 100.00% 100.00% -
NAPS 1.9800 1.9800 2.0400 2.0100 1.9300 1.8600 1.7700 1.89%
  YoY % 0.00% -2.94% 1.49% 4.15% 3.76% 5.08% -
  Horiz. % 111.86% 111.86% 115.25% 113.56% 109.04% 105.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.94 73.82 57.29 50.90 40.47 49.09 46.61 3.69%
  YoY % -21.51% 28.85% 12.55% 25.77% -17.56% 5.32% -
  Horiz. % 124.31% 158.38% 122.91% 109.20% 86.83% 105.32% 100.00%
EPS 3.51 8.83 8.08 9.15 8.37 9.89 9.81 -15.74%
  YoY % -60.25% 9.28% -11.69% 9.32% -15.37% 0.82% -
  Horiz. % 35.78% 90.01% 82.36% 93.27% 85.32% 100.82% 100.00%
DPS 0.00 0.00 1.99 2.72 3.47 3.40 0.00 -
  YoY % 0.00% 0.00% -26.84% -21.61% 2.06% 0.00% -
  Horiz. % 0.00% 0.00% 58.53% 80.00% 102.06% 100.00% -
NAPS 1.5109 1.5348 1.6226 1.5637 1.4895 1.4055 1.2740 2.88%
  YoY % -1.56% -5.41% 3.77% 4.98% 5.98% 10.32% -
  Horiz. % 118.59% 120.47% 127.36% 122.74% 116.92% 110.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.8200 2.0800 1.8300 1.8900 1.8000 1.7000 1.5300 -
P/RPS 2.40 2.18 2.54 2.89 3.43 2.62 2.36 0.28%
  YoY % 10.09% -14.17% -12.11% -15.74% 30.92% 11.02% -
  Horiz. % 101.69% 92.37% 107.63% 122.46% 145.34% 111.02% 100.00%
P/EPS 39.55 18.26 18.01 16.06 16.59 12.99 11.22 23.35%
  YoY % 116.59% 1.39% 12.14% -3.19% 27.71% 15.78% -
  Horiz. % 352.50% 162.75% 160.52% 143.14% 147.86% 115.78% 100.00%
EY 2.53 5.48 5.55 6.23 6.03 7.70 8.91 -18.92%
  YoY % -53.83% -1.26% -10.91% 3.32% -21.69% -13.58% -
  Horiz. % 28.40% 61.50% 62.29% 69.92% 67.68% 86.42% 100.00%
DY 0.00 0.00 1.37 1.85 2.50 2.65 0.00 -
  YoY % 0.00% 0.00% -25.95% -26.00% -5.66% 0.00% -
  Horiz. % 0.00% 0.00% 51.70% 69.81% 94.34% 100.00% -
P/NAPS 0.92 1.05 0.90 0.94 0.93 0.91 0.86 1.13%
  YoY % -12.38% 16.67% -4.26% 1.08% 2.20% 5.81% -
  Horiz. % 106.98% 122.09% 104.65% 109.30% 108.14% 105.81% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 25/02/14 28/02/13 23/02/12 23/02/11 23/02/10 -
Price 1.9500 1.9400 1.7800 1.8900 1.8800 2.1200 1.6900 -
P/RPS 2.57 2.04 2.47 2.89 3.59 3.26 2.61 -0.26%
  YoY % 25.98% -17.41% -14.53% -19.50% 10.12% 24.90% -
  Horiz. % 98.47% 78.16% 94.64% 110.73% 137.55% 124.90% 100.00%
P/EPS 42.38 17.03 17.51 16.06 17.33 16.19 12.40 22.72%
  YoY % 148.85% -2.74% 9.03% -7.33% 7.04% 30.56% -
  Horiz. % 341.77% 137.34% 141.21% 129.52% 139.76% 130.56% 100.00%
EY 2.36 5.87 5.71 6.23 5.77 6.17 8.07 -18.52%
  YoY % -59.80% 2.80% -8.35% 7.97% -6.48% -23.54% -
  Horiz. % 29.24% 72.74% 70.76% 77.20% 71.50% 76.46% 100.00%
DY 0.00 0.00 1.40 1.85 2.39 2.12 0.00 -
  YoY % 0.00% 0.00% -24.32% -22.59% 12.74% 0.00% -
  Horiz. % 0.00% 0.00% 66.04% 87.26% 112.74% 100.00% -
P/NAPS 0.98 0.98 0.87 0.94 0.97 1.14 0.95 0.52%
  YoY % 0.00% 12.64% -7.45% -3.09% -14.91% 20.00% -
  Horiz. % 103.16% 103.16% 91.58% 98.95% 102.11% 120.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers