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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers