Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     220.00%    YoY -     -10.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 147,090 244,153 160,245 139,287 103,756 158,902 136,927 1.20%
  YoY % -39.75% 52.36% 15.05% 34.24% -34.70% 16.05% -
  Horiz. % 107.42% 178.31% 117.03% 101.72% 75.77% 116.05% 100.00%
PBT 14,299 43,106 35,008 34,538 39,727 43,634 41,057 -16.11%
  YoY % -66.83% 23.13% 1.36% -13.06% -8.95% 6.28% -
  Horiz. % 34.83% 104.99% 85.27% 84.12% 96.76% 106.28% 100.00%
Tax -6,685 -13,020 -9,734 -7,626 -9,603 -12,845 -10,432 -7.15%
  YoY % 48.66% -33.76% -27.64% 20.59% 25.24% -23.13% -
  Horiz. % 64.08% 124.81% 93.31% 73.10% 92.05% 123.13% 100.00%
NP 7,614 30,086 25,274 26,912 30,124 30,789 30,625 -20.69%
  YoY % -74.69% 19.04% -6.09% -10.66% -2.16% 0.54% -
  Horiz. % 24.86% 98.24% 82.53% 87.88% 98.36% 100.54% 100.00%
NP to SH 7,614 30,086 25,274 26,912 30,124 30,789 30,625 -20.69%
  YoY % -74.69% 19.04% -6.09% -10.66% -2.16% 0.54% -
  Horiz. % 24.86% 98.24% 82.53% 87.88% 98.36% 100.54% 100.00%
Tax Rate 46.75 % 30.20 % 27.81 % 22.08 % 24.17 % 29.44 % 25.41 % 10.69%
  YoY % 54.80% 8.59% 25.95% -8.65% -17.90% 15.86% -
  Horiz. % 183.98% 118.85% 109.45% 86.89% 95.12% 115.86% 100.00%
Total Cost 139,476 214,067 134,971 112,375 73,632 128,113 106,302 4.63%
  YoY % -34.84% 58.60% 20.11% 52.62% -42.53% 20.52% -
  Horiz. % 131.21% 201.38% 126.97% 105.71% 69.27% 120.52% 100.00%
Net Worth 793,973 804,482 848,036 809,414 778,576 733,831 640,204 3.65%
  YoY % -1.31% -5.14% 4.77% 3.96% 6.10% 14.62% -
  Horiz. % 124.02% 125.66% 132.46% 126.43% 121.61% 114.62% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 8,209 10,443 8,217 122 - - -
  YoY % 0.00% -21.40% 27.09% 6,619.66% 0.00% 0.00% -
  Horiz. % 0.00% 6,712.79% 8,540.26% 6,719.66% 100.00% - -
Div Payout % - % 27.29 % 41.32 % 30.53 % 0.41 % - % - % -
  YoY % 0.00% -33.95% 35.34% 7,346.34% 0.00% 0.00% -
  Horiz. % 0.00% 6,656.10% 10,078.05% 7,446.34% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 793,973 804,482 848,036 809,414 778,576 733,831 640,204 3.65%
  YoY % -1.31% -5.14% 4.77% 3.96% 6.10% 14.62% -
  Horiz. % 124.02% 125.66% 132.46% 126.43% 121.61% 114.62% 100.00%
NOSH 407,165 410,450 417,752 410,870 407,631 398,821 374,388 1.41%
  YoY % -0.80% -1.75% 1.67% 0.79% 2.21% 6.53% -
  Horiz. % 108.75% 109.63% 111.58% 109.74% 108.88% 106.53% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.18 % 12.32 % 15.77 % 19.32 % 29.03 % 19.38 % 22.37 % -21.63%
  YoY % -57.95% -21.88% -18.37% -33.45% 49.79% -13.37% -
  Horiz. % 23.16% 55.07% 70.50% 86.37% 129.77% 86.63% 100.00%
ROE 0.96 % 3.74 % 2.98 % 3.32 % 3.87 % 4.20 % 4.78 % -23.46%
  YoY % -74.33% 25.50% -10.24% -14.21% -7.86% -12.13% -
  Horiz. % 20.08% 78.24% 62.34% 69.46% 80.96% 87.87% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.13 59.48 38.36 33.90 25.45 39.84 36.57 -0.20%
  YoY % -39.26% 55.06% 13.16% 33.20% -36.12% 8.94% -
  Horiz. % 98.80% 162.65% 104.89% 92.70% 69.59% 108.94% 100.00%
EPS 1.87 7.33 6.05 6.55 7.39 7.72 8.18 -21.80%
  YoY % -74.49% 21.16% -7.63% -11.37% -4.27% -5.62% -
  Horiz. % 22.86% 89.61% 73.96% 80.07% 90.34% 94.38% 100.00%
DPS 0.00 2.00 2.50 2.00 0.03 0.00 0.00 -
  YoY % 0.00% -20.00% 25.00% 6,566.67% 0.00% 0.00% -
  Horiz. % 0.00% 6,666.67% 8,333.33% 6,666.67% 100.00% - -
NAPS 1.9500 1.9600 2.0300 1.9700 1.9100 1.8400 1.7100 2.21%
  YoY % -0.51% -3.45% 3.05% 3.14% 3.80% 7.60% -
  Horiz. % 114.04% 114.62% 118.71% 115.20% 111.70% 107.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.81 46.15 30.29 26.33 19.61 30.04 25.88 1.21%
  YoY % -39.74% 52.36% 15.04% 34.27% -34.72% 16.07% -
  Horiz. % 107.46% 178.32% 117.04% 101.74% 75.77% 116.07% 100.00%
EPS 1.44 5.69 4.78 5.09 5.69 5.82 5.79 -20.69%
  YoY % -74.69% 19.04% -6.09% -10.54% -2.23% 0.52% -
  Horiz. % 24.87% 98.27% 82.56% 87.91% 98.27% 100.52% 100.00%
DPS 0.00 1.55 1.97 1.55 0.02 0.00 0.00 -
  YoY % 0.00% -21.32% 27.10% 7,650.00% 0.00% 0.00% -
  Horiz. % 0.00% 7,750.00% 9,850.00% 7,750.00% 100.00% - -
NAPS 1.5009 1.5208 1.6031 1.5301 1.4718 1.3872 1.2102 3.65%
  YoY % -1.31% -5.13% 4.77% 3.96% 6.10% 14.63% -
  Horiz. % 124.02% 125.67% 132.47% 126.43% 121.62% 114.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.9000 1.9500 1.9900 1.9400 1.9700 1.6000 1.7400 -
P/RPS 5.26 3.28 5.19 5.72 7.74 4.02 4.76 1.68%
  YoY % 60.37% -36.80% -9.27% -26.10% 92.54% -15.55% -
  Horiz. % 110.50% 68.91% 109.03% 120.17% 162.61% 84.45% 100.00%
P/EPS 101.60 26.60 32.89 29.62 26.66 20.73 21.27 29.76%
  YoY % 281.95% -19.12% 11.04% 11.10% 28.61% -2.54% -
  Horiz. % 477.67% 125.06% 154.63% 139.26% 125.34% 97.46% 100.00%
EY 0.98 3.76 3.04 3.38 3.75 4.83 4.70 -22.99%
  YoY % -73.94% 23.68% -10.06% -9.87% -22.36% 2.77% -
  Horiz. % 20.85% 80.00% 64.68% 71.91% 79.79% 102.77% 100.00%
DY 0.00 1.03 1.26 1.03 0.02 0.00 0.00 -
  YoY % 0.00% -18.25% 22.33% 5,050.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,150.00% 6,300.00% 5,150.00% 100.00% - -
P/NAPS 0.97 0.99 0.98 0.98 1.03 0.87 1.02 -0.83%
  YoY % -2.02% 1.02% 0.00% -4.85% 18.39% -14.71% -
  Horiz. % 95.10% 97.06% 96.08% 96.08% 100.98% 85.29% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 -
Price 1.6900 2.0800 1.9000 1.9200 1.7400 1.7000 1.9500 -
P/RPS 4.68 3.50 4.95 5.66 6.84 4.27 5.33 -2.14%
  YoY % 33.71% -29.29% -12.54% -17.25% 60.19% -19.89% -
  Horiz. % 87.80% 65.67% 92.87% 106.19% 128.33% 80.11% 100.00%
P/EPS 90.37 28.38 31.40 29.31 23.55 22.02 23.84 24.86%
  YoY % 218.43% -9.62% 7.13% 24.46% 6.95% -7.63% -
  Horiz. % 379.07% 119.04% 131.71% 122.94% 98.78% 92.37% 100.00%
EY 1.11 3.52 3.18 3.41 4.25 4.54 4.19 -19.85%
  YoY % -68.47% 10.69% -6.74% -19.76% -6.39% 8.35% -
  Horiz. % 26.49% 84.01% 75.89% 81.38% 101.43% 108.35% 100.00%
DY 0.00 0.96 1.32 1.04 0.02 0.00 0.00 -
  YoY % 0.00% -27.27% 26.92% 5,100.00% 0.00% 0.00% -
  Horiz. % 0.00% 4,800.00% 6,600.00% 5,200.00% 100.00% - -
P/NAPS 0.87 1.06 0.94 0.97 0.91 0.92 1.14 -4.40%
  YoY % -17.92% 12.77% -3.09% 6.59% -1.09% -19.30% -
  Horiz. % 76.32% 92.98% 82.46% 85.09% 79.82% 80.70% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

542  189  607  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.050.00 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 IRIS 0.260.00 
 SUPERMX 9.79+0.58 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS