Highlights

[YNHPROP] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     20.76%    YoY -     7.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 421,120 322,740 212,168 221,044 375,228 251,708 354,932 2.89%
  YoY % 30.48% 52.12% -4.02% -41.09% 49.07% -29.08% -
  Horiz. % 118.65% 90.93% 59.78% 62.28% 105.72% 70.92% 100.00%
PBT 96,032 61,132 49,072 85,724 82,228 80,380 144,732 -6.61%
  YoY % 57.09% 24.58% -42.76% 4.25% 2.30% -44.46% -
  Horiz. % 66.35% 42.24% 33.91% 59.23% 56.81% 55.54% 100.00%
Tax -27,984 -17,104 -15,432 -22,528 -23,200 -19,684 -37,976 -4.96%
  YoY % -63.61% -10.83% 31.50% 2.90% -17.86% 48.17% -
  Horiz. % 73.69% 45.04% 40.64% 59.32% 61.09% 51.83% 100.00%
NP 68,048 44,028 33,640 63,196 59,028 60,696 106,756 -7.23%
  YoY % 54.56% 30.88% -46.77% 7.06% -2.75% -43.15% -
  Horiz. % 63.74% 41.24% 31.51% 59.20% 55.29% 56.85% 100.00%
NP to SH 68,048 44,028 33,640 63,196 59,028 60,696 106,756 -7.23%
  YoY % 54.56% 30.88% -46.77% 7.06% -2.75% -43.15% -
  Horiz. % 63.74% 41.24% 31.51% 59.20% 55.29% 56.85% 100.00%
Tax Rate 29.14 % 27.98 % 31.45 % 26.28 % 28.21 % 24.49 % 26.24 % 1.76%
  YoY % 4.15% -11.03% 19.67% -6.84% 15.19% -6.67% -
  Horiz. % 111.05% 106.63% 119.86% 100.15% 107.51% 93.33% 100.00%
Total Cost 353,072 278,712 178,528 157,848 316,200 191,012 248,176 6.05%
  YoY % 26.68% 56.12% 13.10% -50.08% 65.54% -23.03% -
  Horiz. % 142.27% 112.30% 71.94% 63.60% 127.41% 76.97% 100.00%
Net Worth 831,790 835,869 799,975 772,682 717,908 627,889 662,326 3.87%
  YoY % -0.49% 4.49% 3.53% 7.63% 14.34% -5.20% -
  Horiz. % 125.59% 126.20% 120.78% 116.66% 108.39% 94.80% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 831,790 835,869 799,975 772,682 717,908 627,889 662,326 3.87%
  YoY % -0.49% 4.49% 3.53% 7.63% 14.34% -5.20% -
  Horiz. % 125.59% 126.20% 120.78% 116.66% 108.39% 94.80% 100.00%
NOSH 417,985 413,796 410,243 406,675 398,837 373,743 391,908 1.08%
  YoY % 1.01% 0.87% 0.88% 1.97% 6.71% -4.64% -
  Horiz. % 106.65% 105.58% 104.68% 103.77% 101.77% 95.36% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.16 % 13.64 % 15.86 % 28.59 % 15.73 % 24.11 % 30.08 % -9.83%
  YoY % 18.48% -14.00% -44.53% 81.75% -34.76% -19.85% -
  Horiz. % 53.72% 45.35% 52.73% 95.05% 52.29% 80.15% 100.00%
ROE 8.18 % 5.27 % 4.21 % 8.18 % 8.22 % 9.67 % 16.12 % -10.69%
  YoY % 55.22% 25.18% -48.53% -0.49% -14.99% -40.01% -
  Horiz. % 50.74% 32.69% 26.12% 50.74% 50.99% 59.99% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 100.75 77.99 51.72 54.35 94.08 67.35 90.56 1.79%
  YoY % 29.18% 50.79% -4.84% -42.23% 39.69% -25.63% -
  Horiz. % 111.25% 86.12% 57.11% 60.02% 103.89% 74.37% 100.00%
EPS 16.28 10.64 8.20 15.52 14.80 16.24 27.24 -8.22%
  YoY % 53.01% 29.76% -47.16% 4.86% -8.87% -40.38% -
  Horiz. % 59.77% 39.06% 30.10% 56.98% 54.33% 59.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9900 2.0200 1.9500 1.9000 1.8000 1.6800 1.6900 2.76%
  YoY % -1.49% 3.59% 2.63% 5.56% 7.14% -0.59% -
  Horiz. % 117.75% 119.53% 115.38% 112.43% 106.51% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 79.61 61.01 40.11 41.79 70.93 47.58 67.09 2.89%
  YoY % 30.49% 52.11% -4.02% -41.08% 49.08% -29.08% -
  Horiz. % 118.66% 90.94% 59.79% 62.29% 105.72% 70.92% 100.00%
EPS 12.86 8.32 6.36 11.95 11.16 11.47 20.18 -7.23%
  YoY % 54.57% 30.82% -46.78% 7.08% -2.70% -43.16% -
  Horiz. % 63.73% 41.23% 31.52% 59.22% 55.30% 56.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5724 1.5801 1.5122 1.4606 1.3571 1.1869 1.2520 3.87%
  YoY % -0.49% 4.49% 3.53% 7.63% 14.34% -5.20% -
  Horiz. % 125.59% 126.21% 120.78% 116.66% 108.39% 94.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.8500 1.9000 1.9000 1.8800 1.5600 1.0200 2.1300 -
P/RPS 1.84 2.44 3.67 3.46 1.66 1.51 2.35 -3.99%
  YoY % -24.59% -33.51% 6.07% 108.43% 9.93% -35.74% -
  Horiz. % 78.30% 103.83% 156.17% 147.23% 70.64% 64.26% 100.00%
P/EPS 11.36 17.86 23.17 12.10 10.54 6.28 7.82 6.42%
  YoY % -36.39% -22.92% 91.49% 14.80% 67.83% -19.69% -
  Horiz. % 145.27% 228.39% 296.29% 154.73% 134.78% 80.31% 100.00%
EY 8.80 5.60 4.32 8.27 9.49 15.92 12.79 -6.04%
  YoY % 57.14% 29.63% -47.76% -12.86% -40.39% 24.47% -
  Horiz. % 68.80% 43.78% 33.78% 64.66% 74.20% 124.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 0.94 0.97 0.99 0.87 0.61 1.26 -4.93%
  YoY % -1.06% -3.09% -2.02% 13.79% 42.62% -51.59% -
  Horiz. % 73.81% 74.60% 76.98% 78.57% 69.05% 48.41% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 20/05/08 -
Price 1.9500 2.1400 1.9700 1.9600 1.7600 1.4700 2.2800 -
P/RPS 1.94 2.74 3.81 3.61 1.87 2.18 2.52 -4.26%
  YoY % -29.20% -28.08% 5.54% 93.05% -14.22% -13.49% -
  Horiz. % 76.98% 108.73% 151.19% 143.25% 74.21% 86.51% 100.00%
P/EPS 11.98 20.11 24.02 12.61 11.89 9.05 8.37 6.16%
  YoY % -40.43% -16.28% 90.48% 6.06% 31.38% 8.12% -
  Horiz. % 143.13% 240.26% 286.98% 150.66% 142.05% 108.12% 100.00%
EY 8.35 4.97 4.16 7.93 8.41 11.05 11.95 -5.80%
  YoY % 68.01% 19.47% -47.54% -5.71% -23.89% -7.53% -
  Horiz. % 69.87% 41.59% 34.81% 66.36% 70.38% 92.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.06 1.01 1.03 0.98 0.88 1.35 -5.20%
  YoY % -7.55% 4.95% -1.94% 5.10% 11.36% -34.81% -
  Horiz. % 72.59% 78.52% 74.81% 76.30% 72.59% 65.19% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers