Highlights

[YNHPROP] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -24.04%    YoY -     -46.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 412,916 421,120 322,740 212,168 221,044 375,228 251,708 8.60%
  YoY % -1.95% 30.48% 52.12% -4.02% -41.09% 49.07% -
  Horiz. % 164.05% 167.30% 128.22% 84.29% 87.82% 149.07% 100.00%
PBT 38,516 96,032 61,132 49,072 85,724 82,228 80,380 -11.53%
  YoY % -59.89% 57.09% 24.58% -42.76% 4.25% 2.30% -
  Horiz. % 47.92% 119.47% 76.05% 61.05% 106.65% 102.30% 100.00%
Tax -17,804 -27,984 -17,104 -15,432 -22,528 -23,200 -19,684 -1.66%
  YoY % 36.38% -63.61% -10.83% 31.50% 2.90% -17.86% -
  Horiz. % 90.45% 142.17% 86.89% 78.40% 114.45% 117.86% 100.00%
NP 20,712 68,048 44,028 33,640 63,196 59,028 60,696 -16.40%
  YoY % -69.56% 54.56% 30.88% -46.77% 7.06% -2.75% -
  Horiz. % 34.12% 112.11% 72.54% 55.42% 104.12% 97.25% 100.00%
NP to SH 20,712 68,048 44,028 33,640 63,196 59,028 60,696 -16.40%
  YoY % -69.56% 54.56% 30.88% -46.77% 7.06% -2.75% -
  Horiz. % 34.12% 112.11% 72.54% 55.42% 104.12% 97.25% 100.00%
Tax Rate 46.22 % 29.14 % 27.98 % 31.45 % 26.28 % 28.21 % 24.49 % 11.16%
  YoY % 58.61% 4.15% -11.03% 19.67% -6.84% 15.19% -
  Horiz. % 188.73% 118.99% 114.25% 128.42% 107.31% 115.19% 100.00%
Total Cost 392,204 353,072 278,712 178,528 157,848 316,200 191,012 12.73%
  YoY % 11.08% 26.68% 56.12% 13.10% -50.08% 65.54% -
  Horiz. % 205.33% 184.84% 145.91% 93.46% 82.64% 165.54% 100.00%
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.47% 133.12% 127.41% 123.06% 114.34% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.47% 133.12% 127.41% 123.06% 114.34% 100.00%
NOSH 410,952 417,985 413,796 410,243 406,675 398,837 373,743 1.59%
  YoY % -1.68% 1.01% 0.87% 0.88% 1.97% 6.71% -
  Horiz. % 109.96% 111.84% 110.72% 109.77% 108.81% 106.71% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.02 % 16.16 % 13.64 % 15.86 % 28.59 % 15.73 % 24.11 % -23.00%
  YoY % -68.94% 18.48% -14.00% -44.53% 81.75% -34.76% -
  Horiz. % 20.82% 67.03% 56.57% 65.78% 118.58% 65.24% 100.00%
ROE 2.52 % 8.18 % 5.27 % 4.21 % 8.18 % 8.22 % 9.67 % -20.07%
  YoY % -69.19% 55.22% 25.18% -48.53% -0.49% -14.99% -
  Horiz. % 26.06% 84.59% 54.50% 43.54% 84.59% 85.01% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 100.48 100.75 77.99 51.72 54.35 94.08 67.35 6.89%
  YoY % -0.27% 29.18% 50.79% -4.84% -42.23% 39.69% -
  Horiz. % 149.19% 149.59% 115.80% 76.79% 80.70% 139.69% 100.00%
EPS 5.04 16.28 10.64 8.20 15.52 14.80 16.24 -17.71%
  YoY % -69.04% 53.01% 29.76% -47.16% 4.86% -8.87% -
  Horiz. % 31.03% 100.25% 65.52% 50.49% 95.57% 91.13% 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 2.0000 1.9900 2.0200 1.9500 1.9000 1.8000 1.6800 2.95%
  YoY % 0.50% -1.49% 3.59% 2.63% 5.56% 7.14% -
  Horiz. % 119.05% 118.45% 120.24% 116.07% 113.10% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.06 79.61 61.01 40.11 41.79 70.93 47.58 8.60%
  YoY % -1.95% 30.49% 52.11% -4.02% -41.08% 49.08% -
  Horiz. % 164.06% 167.32% 128.23% 84.30% 87.83% 149.08% 100.00%
EPS 3.92 12.86 8.32 6.36 11.95 11.16 11.47 -16.38%
  YoY % -69.52% 54.57% 30.82% -46.78% 7.08% -2.70% -
  Horiz. % 34.18% 112.12% 72.54% 55.45% 104.18% 97.30% 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 1.5537 1.5724 1.5801 1.5122 1.4606 1.3571 1.1869 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.48% 133.13% 127.41% 123.06% 114.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.9000 1.8500 1.9000 1.9000 1.8800 1.5600 1.0200 -
P/RPS 1.89 1.84 2.44 3.67 3.46 1.66 1.51 3.81%
  YoY % 2.72% -24.59% -33.51% 6.07% 108.43% 9.93% -
  Horiz. % 125.17% 121.85% 161.59% 243.05% 229.14% 109.93% 100.00%
P/EPS 37.70 11.36 17.86 23.17 12.10 10.54 6.28 34.79%
  YoY % 231.87% -36.39% -22.92% 91.49% 14.80% 67.83% -
  Horiz. % 600.32% 180.89% 284.39% 368.95% 192.68% 167.83% 100.00%
EY 2.65 8.80 5.60 4.32 8.27 9.49 15.92 -25.82%
  YoY % -69.89% 57.14% 29.63% -47.76% -12.86% -40.39% -
  Horiz. % 16.65% 55.28% 35.18% 27.14% 51.95% 59.61% 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 0.95 0.93 0.94 0.97 0.99 0.87 0.61 7.66%
  YoY % 2.15% -1.06% -3.09% -2.02% 13.79% 42.62% -
  Horiz. % 155.74% 152.46% 154.10% 159.02% 162.30% 142.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 -
Price 1.9200 1.9500 2.1400 1.9700 1.9600 1.7600 1.4700 -
P/RPS 1.91 1.94 2.74 3.81 3.61 1.87 2.18 -2.18%
  YoY % -1.55% -29.20% -28.08% 5.54% 93.05% -14.22% -
  Horiz. % 87.61% 88.99% 125.69% 174.77% 165.60% 85.78% 100.00%
P/EPS 38.10 11.98 20.11 24.02 12.61 11.89 9.05 27.06%
  YoY % 218.03% -40.43% -16.28% 90.48% 6.06% 31.38% -
  Horiz. % 420.99% 132.38% 222.21% 265.41% 139.34% 131.38% 100.00%
EY 2.63 8.35 4.97 4.16 7.93 8.41 11.05 -21.27%
  YoY % -68.50% 68.01% 19.47% -47.54% -5.71% -23.89% -
  Horiz. % 23.80% 75.57% 44.98% 37.65% 71.76% 76.11% 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 0.96 0.98 1.06 1.01 1.03 0.98 0.88 1.46%
  YoY % -2.04% -7.55% 4.95% -1.94% 5.10% 11.36% -
  Horiz. % 109.09% 111.36% 120.45% 114.77% 117.05% 111.36% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers