Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2011-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -69.81%    YoY -     7.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 105,280 80,685 53,042 55,261 93,807 62,927 88,733 2.89%
  YoY % 30.48% 52.12% -4.02% -41.09% 49.07% -29.08% -
  Horiz. % 118.65% 90.93% 59.78% 62.28% 105.72% 70.92% 100.00%
PBT 24,008 15,283 12,268 21,431 20,557 20,095 36,183 -6.61%
  YoY % 57.09% 24.58% -42.76% 4.25% 2.30% -44.46% -
  Horiz. % 66.35% 42.24% 33.91% 59.23% 56.81% 55.54% 100.00%
Tax -6,996 -4,276 -3,858 -5,632 -5,800 -4,921 -9,494 -4.96%
  YoY % -63.61% -10.83% 31.50% 2.90% -17.86% 48.17% -
  Horiz. % 73.69% 45.04% 40.64% 59.32% 61.09% 51.83% 100.00%
NP 17,012 11,007 8,410 15,799 14,757 15,174 26,689 -7.23%
  YoY % 54.56% 30.88% -46.77% 7.06% -2.75% -43.15% -
  Horiz. % 63.74% 41.24% 31.51% 59.20% 55.29% 56.85% 100.00%
NP to SH 17,012 11,007 8,410 15,799 14,757 15,174 26,689 -7.23%
  YoY % 54.56% 30.88% -46.77% 7.06% -2.75% -43.15% -
  Horiz. % 63.74% 41.24% 31.51% 59.20% 55.29% 56.85% 100.00%
Tax Rate 29.14 % 27.98 % 31.45 % 26.28 % 28.21 % 24.49 % 26.24 % 1.76%
  YoY % 4.15% -11.03% 19.67% -6.84% 15.19% -6.67% -
  Horiz. % 111.05% 106.63% 119.86% 100.15% 107.51% 93.33% 100.00%
Total Cost 88,268 69,678 44,632 39,462 79,050 47,753 62,044 6.05%
  YoY % 26.68% 56.12% 13.10% -50.08% 65.54% -23.03% -
  Horiz. % 142.27% 112.30% 71.94% 63.60% 127.41% 76.97% 100.00%
Net Worth 831,790 835,869 799,975 772,682 717,908 627,889 662,326 3.87%
  YoY % -0.49% 4.49% 3.53% 7.63% 14.34% -5.20% -
  Horiz. % 125.59% 126.20% 120.78% 116.66% 108.39% 94.80% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 831,790 835,869 799,975 772,682 717,908 627,889 662,326 3.87%
  YoY % -0.49% 4.49% 3.53% 7.63% 14.34% -5.20% -
  Horiz. % 125.59% 126.20% 120.78% 116.66% 108.39% 94.80% 100.00%
NOSH 417,985 413,796 410,243 406,675 398,837 373,743 391,908 1.08%
  YoY % 1.01% 0.87% 0.88% 1.97% 6.71% -4.64% -
  Horiz. % 106.65% 105.58% 104.68% 103.77% 101.77% 95.36% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.16 % 13.64 % 15.86 % 28.59 % 15.73 % 24.11 % 30.08 % -9.83%
  YoY % 18.48% -14.00% -44.53% 81.75% -34.76% -19.85% -
  Horiz. % 53.72% 45.35% 52.73% 95.05% 52.29% 80.15% 100.00%
ROE 2.05 % 1.32 % 1.05 % 2.04 % 2.06 % 2.42 % 4.03 % -10.65%
  YoY % 55.30% 25.71% -48.53% -0.97% -14.88% -39.95% -
  Horiz. % 50.87% 32.75% 26.05% 50.62% 51.12% 60.05% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 25.19 19.50 12.93 13.59 23.52 16.84 22.64 1.79%
  YoY % 29.18% 50.81% -4.86% -42.22% 39.67% -25.62% -
  Horiz. % 111.26% 86.13% 57.11% 60.03% 103.89% 74.38% 100.00%
EPS 4.07 2.66 2.05 3.88 3.70 4.06 6.81 -8.22%
  YoY % 53.01% 29.76% -47.16% 4.86% -8.87% -40.38% -
  Horiz. % 59.77% 39.06% 30.10% 56.98% 54.33% 59.62% 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 1.9900 2.0200 1.9500 1.9000 1.8000 1.6800 1.6900 2.76%
  YoY % -1.49% 3.59% 2.63% 5.56% 7.14% -0.59% -
  Horiz. % 117.75% 119.53% 115.38% 112.43% 106.51% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.90 15.25 10.03 10.45 17.73 11.90 16.77 2.89%
  YoY % 30.49% 52.04% -4.02% -41.06% 48.99% -29.04% -
  Horiz. % 118.66% 90.94% 59.81% 62.31% 105.72% 70.96% 100.00%
EPS 3.22 2.08 1.59 2.99 2.79 2.87 5.05 -7.22%
  YoY % 54.81% 30.82% -46.82% 7.17% -2.79% -43.17% -
  Horiz. % 63.76% 41.19% 31.49% 59.21% 55.25% 56.83% 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 1.5724 1.5801 1.5122 1.4606 1.3571 1.1869 1.2520 3.87%
  YoY % -0.49% 4.49% 3.53% 7.63% 14.34% -5.20% -
  Horiz. % 125.59% 126.21% 120.78% 116.66% 108.39% 94.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.8500 1.9000 1.9000 1.8800 1.5600 1.0200 2.1300 -
P/RPS 7.34 9.74 14.70 13.84 6.63 6.06 9.41 -4.05%
  YoY % -24.64% -33.74% 6.21% 108.75% 9.41% -35.60% -
  Horiz. % 78.00% 103.51% 156.22% 147.08% 70.46% 64.40% 100.00%
P/EPS 45.45 71.43 92.68 48.39 42.16 25.12 31.28 6.42%
  YoY % -36.37% -22.93% 91.53% 14.78% 67.83% -19.69% -
  Horiz. % 145.30% 228.36% 296.29% 154.70% 134.78% 80.31% 100.00%
EY 2.20 1.40 1.08 2.07 2.37 3.98 3.20 -6.05%
  YoY % 57.14% 29.63% -47.83% -12.66% -40.45% 24.38% -
  Horiz. % 68.75% 43.75% 33.75% 64.69% 74.06% 124.38% 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 0.93 0.94 0.97 0.99 0.87 0.61 1.26 -4.93%
  YoY % -1.06% -3.09% -2.02% 13.79% 42.62% -51.59% -
  Horiz. % 73.81% 74.60% 76.98% 78.57% 69.05% 48.41% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 20/05/08 -
Price 1.9500 2.1400 1.9700 1.9600 1.7600 1.4700 2.2800 -
P/RPS 7.74 10.98 15.24 14.42 7.48 8.73 10.07 -4.29%
  YoY % -29.51% -27.95% 5.69% 92.78% -14.32% -13.31% -
  Horiz. % 76.86% 109.04% 151.34% 143.20% 74.28% 86.69% 100.00%
P/EPS 47.91 80.45 96.10 50.45 47.57 36.21 33.48 6.15%
  YoY % -40.45% -16.29% 90.49% 6.05% 31.37% 8.15% -
  Horiz. % 143.10% 240.29% 287.04% 150.69% 142.08% 108.15% 100.00%
EY 2.09 1.24 1.04 1.98 2.10 2.76 2.99 -5.79%
  YoY % 68.55% 19.23% -47.47% -5.71% -23.91% -7.69% -
  Horiz. % 69.90% 41.47% 34.78% 66.22% 70.23% 92.31% 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 0.98 1.06 1.01 1.03 0.98 0.88 1.35 -5.20%
  YoY % -7.55% 4.95% -1.94% 5.10% 11.36% -34.81% -
  Horiz. % 72.59% 78.52% 74.81% 76.30% 72.59% 65.19% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers