Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     43.50%    YoY -     -3.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 259,910 388,179 216,429 218,616 158,016 213,972 221,812 2.68%
  YoY % -33.04% 79.36% -1.00% 38.35% -26.15% -3.53% -
  Horiz. % 117.18% 175.00% 97.57% 98.56% 71.24% 96.47% 100.00%
PBT 18,331 61,015 50,021 48,755 60,598 61,961 59,063 -17.71%
  YoY % -69.96% 21.98% 2.60% -19.54% -2.20% 4.91% -
  Horiz. % 31.04% 103.30% 84.69% 82.55% 102.60% 104.91% 100.00%
Tax -9,214 -18,918 -14,144 -10,136 -20,378 -15,416 -15,052 -7.85%
  YoY % 51.30% -33.75% -39.54% 50.26% -32.19% -2.42% -
  Horiz. % 61.21% 125.68% 93.97% 67.34% 135.38% 102.42% 100.00%
NP 9,117 42,097 35,877 38,619 40,220 46,545 44,011 -23.07%
  YoY % -78.34% 17.34% -7.10% -3.98% -13.59% 5.76% -
  Horiz. % 20.72% 95.65% 81.52% 87.75% 91.39% 105.76% 100.00%
NP to SH 9,117 42,097 35,877 38,619 40,220 46,545 44,011 -23.07%
  YoY % -78.34% 17.34% -7.10% -3.98% -13.59% 5.76% -
  Horiz. % 20.72% 95.65% 81.52% 87.75% 91.39% 105.76% 100.00%
Tax Rate 50.26 % 31.01 % 28.28 % 20.79 % 33.63 % 24.88 % 25.48 % 11.98%
  YoY % 62.08% 9.65% 36.03% -38.18% 35.17% -2.35% -
  Horiz. % 197.25% 121.70% 110.99% 81.59% 131.99% 97.65% 100.00%
Total Cost 250,793 346,082 180,552 179,997 117,796 167,427 177,801 5.90%
  YoY % -27.53% 91.68% 0.31% 52.80% -29.64% -5.83% -
  Horiz. % 141.05% 194.65% 101.55% 101.24% 66.25% 94.17% 100.00%
Net Worth 797,737 810,029 848,612 818,443 783,188 735,131 663,959 3.11%
  YoY % -1.52% -4.55% 3.69% 4.50% 6.54% 10.72% -
  Horiz. % 120.15% 122.00% 127.81% 123.27% 117.96% 110.72% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 8,182 16,804 14,394 6,241 5,992 - -
  YoY % 0.00% -51.31% 16.74% 130.65% 4.14% 0.00% -
  Horiz. % 0.00% 136.53% 280.40% 240.20% 104.14% 100.00% -
Div Payout % - % 19.44 % 46.84 % 37.27 % 15.52 % 12.88 % - % -
  YoY % 0.00% -58.50% 25.68% 140.14% 20.50% 0.00% -
  Horiz. % 0.00% 150.93% 363.66% 289.36% 120.50% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 797,737 810,029 848,612 818,443 783,188 735,131 663,959 3.11%
  YoY % -1.52% -4.55% 3.69% 4.50% 6.54% 10.72% -
  Horiz. % 120.15% 122.00% 127.81% 123.27% 117.96% 110.72% 100.00%
NOSH 407,008 409,105 420,105 411,277 407,910 399,527 379,405 1.18%
  YoY % -0.51% -2.62% 2.15% 0.83% 2.10% 5.30% -
  Horiz. % 107.28% 107.83% 110.73% 108.40% 107.51% 105.30% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.51 % 10.84 % 16.58 % 17.67 % 25.45 % 21.75 % 19.84 % -25.06%
  YoY % -67.62% -34.62% -6.17% -30.57% 17.01% 9.63% -
  Horiz. % 17.69% 54.64% 83.57% 89.06% 128.28% 109.63% 100.00%
ROE 1.14 % 5.20 % 4.23 % 4.72 % 5.14 % 6.33 % 6.63 % -25.42%
  YoY % -78.08% 22.93% -10.38% -8.17% -18.80% -4.52% -
  Horiz. % 17.19% 78.43% 63.80% 71.19% 77.53% 95.48% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 63.86 94.88 51.52 53.16 38.74 53.56 58.46 1.48%
  YoY % -32.69% 84.16% -3.09% 37.22% -27.67% -8.38% -
  Horiz. % 109.24% 162.30% 88.13% 90.93% 66.27% 91.62% 100.00%
EPS 2.24 10.29 8.54 9.39 9.86 11.65 11.60 -23.96%
  YoY % -78.23% 20.49% -9.05% -4.77% -15.36% 0.43% -
  Horiz. % 19.31% 88.71% 73.62% 80.95% 85.00% 100.43% 100.00%
DPS 0.00 2.00 4.00 3.50 1.53 1.50 0.00 -
  YoY % 0.00% -50.00% 14.29% 128.76% 2.00% 0.00% -
  Horiz. % 0.00% 133.33% 266.67% 233.33% 102.00% 100.00% -
NAPS 1.9600 1.9800 2.0200 1.9900 1.9200 1.8400 1.7500 1.91%
  YoY % -1.01% -1.98% 1.51% 3.65% 4.35% 5.14% -
  Horiz. % 112.00% 113.14% 115.43% 113.71% 109.71% 105.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 49.13 73.38 40.91 41.33 29.87 40.45 41.93 2.68%
  YoY % -33.05% 79.37% -1.02% 38.37% -26.16% -3.53% -
  Horiz. % 117.17% 175.01% 97.57% 98.57% 71.24% 96.47% 100.00%
EPS 1.72 7.96 6.78 7.30 7.60 8.80 8.32 -23.10%
  YoY % -78.39% 17.40% -7.12% -3.95% -13.64% 5.77% -
  Horiz. % 20.67% 95.67% 81.49% 87.74% 91.35% 105.77% 100.00%
DPS 0.00 1.55 3.18 2.72 1.18 1.13 0.00 -
  YoY % 0.00% -51.26% 16.91% 130.51% 4.42% 0.00% -
  Horiz. % 0.00% 137.17% 281.42% 240.71% 104.42% 100.00% -
NAPS 1.5080 1.5312 1.6042 1.5472 1.4805 1.3897 1.2551 3.11%
  YoY % -1.52% -4.55% 3.68% 4.51% 6.53% 10.72% -
  Horiz. % 120.15% 122.00% 127.81% 123.27% 117.96% 110.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.8400 2.0900 1.8000 1.8600 1.6900 1.7300 1.9000 -
P/RPS 2.88 2.20 3.49 3.50 4.36 3.23 3.25 -1.99%
  YoY % 30.91% -36.96% -0.29% -19.72% 34.98% -0.62% -
  Horiz. % 88.62% 67.69% 107.38% 107.69% 134.15% 99.38% 100.00%
P/EPS 82.14 20.31 21.08 19.81 17.14 14.85 16.38 30.81%
  YoY % 304.43% -3.65% 6.41% 15.58% 15.42% -9.34% -
  Horiz. % 501.47% 123.99% 128.69% 120.94% 104.64% 90.66% 100.00%
EY 1.22 4.92 4.74 5.05 5.83 6.73 6.11 -23.54%
  YoY % -75.20% 3.80% -6.14% -13.38% -13.37% 10.15% -
  Horiz. % 19.97% 80.52% 77.58% 82.65% 95.42% 110.15% 100.00%
DY 0.00 0.96 2.22 1.88 0.91 0.87 0.00 -
  YoY % 0.00% -56.76% 18.09% 106.59% 4.60% 0.00% -
  Horiz. % 0.00% 110.34% 255.17% 216.09% 104.60% 100.00% -
P/NAPS 0.94 1.06 0.89 0.93 0.88 0.94 1.09 -2.44%
  YoY % -11.32% 19.10% -4.30% 5.68% -6.38% -13.76% -
  Horiz. % 86.24% 97.25% 81.65% 85.32% 80.73% 86.24% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 28/11/13 28/11/12 25/11/11 23/11/10 23/11/09 -
Price 1.9000 2.0400 1.7300 1.8700 1.7900 1.7700 1.6700 -
P/RPS 2.98 2.15 3.36 3.52 4.62 3.30 2.86 0.69%
  YoY % 38.60% -36.01% -4.55% -23.81% 40.00% 15.38% -
  Horiz. % 104.20% 75.17% 117.48% 123.08% 161.54% 115.38% 100.00%
P/EPS 84.82 19.83 20.26 19.91 18.15 15.19 14.40 34.37%
  YoY % 327.74% -2.12% 1.76% 9.70% 19.49% 5.49% -
  Horiz. % 589.03% 137.71% 140.69% 138.26% 126.04% 105.49% 100.00%
EY 1.18 5.04 4.94 5.02 5.51 6.58 6.95 -25.58%
  YoY % -76.59% 2.02% -1.59% -8.89% -16.26% -5.32% -
  Horiz. % 16.98% 72.52% 71.08% 72.23% 79.28% 94.68% 100.00%
DY 0.00 0.98 2.31 1.87 0.85 0.85 0.00 -
  YoY % 0.00% -57.58% 23.53% 120.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.29% 271.76% 220.00% 100.00% 100.00% -
P/NAPS 0.97 1.03 0.86 0.94 0.93 0.96 0.95 0.35%
  YoY % -5.83% 19.77% -8.51% 1.08% -3.12% 1.05% -
  Horiz. % 102.11% 108.42% 90.53% 98.95% 97.89% 101.05% 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