Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     90.67%    YoY -     -2.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 244,153 160,245 139,287 103,756 158,902 136,927 235,592 0.60%
  YoY % 52.36% 15.05% 34.24% -34.70% 16.05% -41.88% -
  Horiz. % 103.63% 68.02% 59.12% 44.04% 67.45% 58.12% 100.00%
PBT 43,106 35,008 34,538 39,727 43,634 41,057 72,797 -8.36%
  YoY % 23.13% 1.36% -13.06% -8.95% 6.28% -43.60% -
  Horiz. % 59.21% 48.09% 47.44% 54.57% 59.94% 56.40% 100.00%
Tax -13,020 -9,734 -7,626 -9,603 -12,845 -10,432 -19,338 -6.38%
  YoY % -33.76% -27.64% 20.59% 25.24% -23.13% 46.05% -
  Horiz. % 67.33% 50.34% 39.44% 49.66% 66.42% 53.95% 100.00%
NP 30,086 25,274 26,912 30,124 30,789 30,625 53,459 -9.13%
  YoY % 19.04% -6.09% -10.66% -2.16% 0.54% -42.71% -
  Horiz. % 56.28% 47.28% 50.34% 56.35% 57.59% 57.29% 100.00%
NP to SH 30,086 25,274 26,912 30,124 30,789 30,625 53,459 -9.13%
  YoY % 19.04% -6.09% -10.66% -2.16% 0.54% -42.71% -
  Horiz. % 56.28% 47.28% 50.34% 56.35% 57.59% 57.29% 100.00%
Tax Rate 30.20 % 27.81 % 22.08 % 24.17 % 29.44 % 25.41 % 26.56 % 2.16%
  YoY % 8.59% 25.95% -8.65% -17.90% 15.86% -4.33% -
  Horiz. % 113.70% 104.71% 83.13% 91.00% 110.84% 95.67% 100.00%
Total Cost 214,067 134,971 112,375 73,632 128,113 106,302 182,133 2.73%
  YoY % 58.60% 20.11% 52.62% -42.53% 20.52% -41.63% -
  Horiz. % 117.53% 74.11% 61.70% 40.43% 70.34% 58.37% 100.00%
Net Worth 804,482 848,036 809,414 778,576 733,831 640,204 618,311 4.48%
  YoY % -5.14% 4.77% 3.96% 6.10% 14.62% 3.54% -
  Horiz. % 130.11% 137.15% 130.91% 125.92% 118.68% 103.54% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,209 10,443 8,217 122 - - 23,042 -15.80%
  YoY % -21.40% 27.09% 6,619.66% 0.00% 0.00% 0.00% -
  Horiz. % 35.63% 45.32% 35.66% 0.53% 0.00% 0.00% 100.00%
Div Payout % 27.29 % 41.32 % 30.53 % 0.41 % - % - % 43.10 % -7.33%
  YoY % -33.95% 35.34% 7,346.34% 0.00% 0.00% 0.00% -
  Horiz. % 63.32% 95.87% 70.84% 0.95% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 804,482 848,036 809,414 778,576 733,831 640,204 618,311 4.48%
  YoY % -5.14% 4.77% 3.96% 6.10% 14.62% 3.54% -
  Horiz. % 130.11% 137.15% 130.91% 125.92% 118.68% 103.54% 100.00%
NOSH 410,450 417,752 410,870 407,631 398,821 374,388 384,044 1.11%
  YoY % -1.75% 1.67% 0.79% 2.21% 6.53% -2.51% -
  Horiz. % 106.88% 108.78% 106.99% 106.14% 103.85% 97.49% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.32 % 15.77 % 19.32 % 29.03 % 19.38 % 22.37 % 22.69 % -9.67%
  YoY % -21.88% -18.37% -33.45% 49.79% -13.37% -1.41% -
  Horiz. % 54.30% 69.50% 85.15% 127.94% 85.41% 98.59% 100.00%
ROE 3.74 % 2.98 % 3.32 % 3.87 % 4.20 % 4.78 % 8.65 % -13.04%
  YoY % 25.50% -10.24% -14.21% -7.86% -12.13% -44.74% -
  Horiz. % 43.24% 34.45% 38.38% 44.74% 48.55% 55.26% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 59.48 38.36 33.90 25.45 39.84 36.57 61.34 -0.51%
  YoY % 55.06% 13.16% 33.20% -36.12% 8.94% -40.38% -
  Horiz. % 96.97% 62.54% 55.27% 41.49% 64.95% 59.62% 100.00%
EPS 7.33 6.05 6.55 7.39 7.72 8.18 13.92 -10.13%
  YoY % 21.16% -7.63% -11.37% -4.27% -5.62% -41.24% -
  Horiz. % 52.66% 43.46% 47.05% 53.09% 55.46% 58.76% 100.00%
DPS 2.00 2.50 2.00 0.03 0.00 0.00 6.00 -16.72%
  YoY % -20.00% 25.00% 6,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 41.67% 33.33% 0.50% 0.00% 0.00% 100.00%
NAPS 1.9600 2.0300 1.9700 1.9100 1.8400 1.7100 1.6100 3.33%
  YoY % -3.45% 3.05% 3.14% 3.80% 7.60% 6.21% -
  Horiz. % 121.74% 126.09% 122.36% 118.63% 114.29% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.15 30.29 26.33 19.61 30.04 25.88 44.54 0.59%
  YoY % 52.36% 15.04% 34.27% -34.72% 16.07% -41.89% -
  Horiz. % 103.61% 68.01% 59.12% 44.03% 67.44% 58.11% 100.00%
EPS 5.69 4.78 5.09 5.69 5.82 5.79 10.11 -9.13%
  YoY % 19.04% -6.09% -10.54% -2.23% 0.52% -42.73% -
  Horiz. % 56.28% 47.28% 50.35% 56.28% 57.57% 57.27% 100.00%
DPS 1.55 1.97 1.55 0.02 0.00 0.00 4.36 -15.83%
  YoY % -21.32% 27.10% 7,650.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.55% 45.18% 35.55% 0.46% 0.00% 0.00% 100.00%
NAPS 1.5208 1.6031 1.5301 1.4718 1.3872 1.2102 1.1688 4.48%
  YoY % -5.13% 4.77% 3.96% 6.10% 14.63% 3.54% -
  Horiz. % 130.12% 137.16% 130.91% 125.92% 118.69% 103.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.9500 1.9900 1.9400 1.9700 1.6000 1.7400 1.7600 -
P/RPS 3.28 5.19 5.72 7.74 4.02 4.76 2.87 2.25%
  YoY % -36.80% -9.27% -26.10% 92.54% -15.55% 65.85% -
  Horiz. % 114.29% 180.84% 199.30% 269.69% 140.07% 165.85% 100.00%
P/EPS 26.60 32.89 29.62 26.66 20.73 21.27 12.64 13.20%
  YoY % -19.12% 11.04% 11.10% 28.61% -2.54% 68.28% -
  Horiz. % 210.44% 260.21% 234.34% 210.92% 164.00% 168.28% 100.00%
EY 3.76 3.04 3.38 3.75 4.83 4.70 7.91 -11.65%
  YoY % 23.68% -10.06% -9.87% -22.36% 2.77% -40.58% -
  Horiz. % 47.53% 38.43% 42.73% 47.41% 61.06% 59.42% 100.00%
DY 1.03 1.26 1.03 0.02 0.00 0.00 3.41 -18.08%
  YoY % -18.25% 22.33% 5,050.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.21% 36.95% 30.21% 0.59% 0.00% 0.00% 100.00%
P/NAPS 0.99 0.98 0.98 1.03 0.87 1.02 1.09 -1.59%
  YoY % 1.02% 0.00% -4.85% 18.39% -14.71% -6.42% -
  Horiz. % 90.83% 89.91% 89.91% 94.50% 79.82% 93.58% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 -
Price 2.0800 1.9000 1.9200 1.7400 1.7000 1.9500 1.5500 -
P/RPS 3.50 4.95 5.66 6.84 4.27 5.33 2.53 5.56%
  YoY % -29.29% -12.54% -17.25% 60.19% -19.89% 110.67% -
  Horiz. % 138.34% 195.65% 223.72% 270.36% 168.77% 210.67% 100.00%
P/EPS 28.38 31.40 29.31 23.55 22.02 23.84 11.14 16.86%
  YoY % -9.62% 7.13% 24.46% 6.95% -7.63% 114.00% -
  Horiz. % 254.76% 281.87% 263.11% 211.40% 197.67% 214.00% 100.00%
EY 3.52 3.18 3.41 4.25 4.54 4.19 8.98 -14.45%
  YoY % 10.69% -6.74% -19.76% -6.39% 8.35% -53.34% -
  Horiz. % 39.20% 35.41% 37.97% 47.33% 50.56% 46.66% 100.00%
DY 0.96 1.32 1.04 0.02 0.00 0.00 3.87 -20.72%
  YoY % -27.27% 26.92% 5,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.81% 34.11% 26.87% 0.52% 0.00% 0.00% 100.00%
P/NAPS 1.06 0.94 0.97 0.91 0.92 1.14 0.96 1.66%
  YoY % 12.77% -3.09% 6.59% -1.09% -19.30% 18.75% -
  Horiz. % 110.42% 97.92% 101.04% 94.79% 95.83% 118.75% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers