Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -81.01%    YoY -     -46.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 103,229 105,280 80,685 53,042 55,261 93,807 62,927 8.60%
  YoY % -1.95% 30.48% 52.12% -4.02% -41.09% 49.07% -
  Horiz. % 164.05% 167.30% 128.22% 84.29% 87.82% 149.07% 100.00%
PBT 9,629 24,008 15,283 12,268 21,431 20,557 20,095 -11.53%
  YoY % -59.89% 57.09% 24.58% -42.76% 4.25% 2.30% -
  Horiz. % 47.92% 119.47% 76.05% 61.05% 106.65% 102.30% 100.00%
Tax -4,451 -6,996 -4,276 -3,858 -5,632 -5,800 -4,921 -1.66%
  YoY % 36.38% -63.61% -10.83% 31.50% 2.90% -17.86% -
  Horiz. % 90.45% 142.17% 86.89% 78.40% 114.45% 117.86% 100.00%
NP 5,178 17,012 11,007 8,410 15,799 14,757 15,174 -16.40%
  YoY % -69.56% 54.56% 30.88% -46.77% 7.06% -2.75% -
  Horiz. % 34.12% 112.11% 72.54% 55.42% 104.12% 97.25% 100.00%
NP to SH 5,178 17,012 11,007 8,410 15,799 14,757 15,174 -16.40%
  YoY % -69.56% 54.56% 30.88% -46.77% 7.06% -2.75% -
  Horiz. % 34.12% 112.11% 72.54% 55.42% 104.12% 97.25% 100.00%
Tax Rate 46.22 % 29.14 % 27.98 % 31.45 % 26.28 % 28.21 % 24.49 % 11.16%
  YoY % 58.61% 4.15% -11.03% 19.67% -6.84% 15.19% -
  Horiz. % 188.73% 118.99% 114.25% 128.42% 107.31% 115.19% 100.00%
Total Cost 98,051 88,268 69,678 44,632 39,462 79,050 47,753 12.73%
  YoY % 11.08% 26.68% 56.12% 13.10% -50.08% 65.54% -
  Horiz. % 205.33% 184.84% 145.91% 93.46% 82.64% 165.54% 100.00%
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.47% 133.12% 127.41% 123.06% 114.34% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.47% 133.12% 127.41% 123.06% 114.34% 100.00%
NOSH 410,952 417,985 413,796 410,243 406,675 398,837 373,743 1.59%
  YoY % -1.68% 1.01% 0.87% 0.88% 1.97% 6.71% -
  Horiz. % 109.96% 111.84% 110.72% 109.77% 108.81% 106.71% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.02 % 16.16 % 13.64 % 15.86 % 28.59 % 15.73 % 24.11 % -23.00%
  YoY % -68.94% 18.48% -14.00% -44.53% 81.75% -34.76% -
  Horiz. % 20.82% 67.03% 56.57% 65.78% 118.58% 65.24% 100.00%
ROE 0.63 % 2.05 % 1.32 % 1.05 % 2.04 % 2.06 % 2.42 % -20.08%
  YoY % -69.27% 55.30% 25.71% -48.53% -0.97% -14.88% -
  Horiz. % 26.03% 84.71% 54.55% 43.39% 84.30% 85.12% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.12 25.19 19.50 12.93 13.59 23.52 16.84 6.89%
  YoY % -0.28% 29.18% 50.81% -4.86% -42.22% 39.67% -
  Horiz. % 149.17% 149.58% 115.80% 76.78% 80.70% 139.67% 100.00%
EPS 1.26 4.07 2.66 2.05 3.88 3.70 4.06 -17.71%
  YoY % -69.04% 53.01% 29.76% -47.16% 4.86% -8.87% -
  Horiz. % 31.03% 100.25% 65.52% 50.49% 95.57% 91.13% 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 2.0000 1.9900 2.0200 1.9500 1.9000 1.8000 1.6800 2.95%
  YoY % 0.50% -1.49% 3.59% 2.63% 5.56% 7.14% -
  Horiz. % 119.05% 118.45% 120.24% 116.07% 113.10% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.51 19.90 15.25 10.03 10.45 17.73 11.90 8.58%
  YoY % -1.96% 30.49% 52.04% -4.02% -41.06% 48.99% -
  Horiz. % 163.95% 167.23% 128.15% 84.29% 87.82% 148.99% 100.00%
EPS 0.98 3.22 2.08 1.59 2.99 2.79 2.87 -16.39%
  YoY % -69.57% 54.81% 30.82% -46.82% 7.17% -2.79% -
  Horiz. % 34.15% 112.20% 72.47% 55.40% 104.18% 97.21% 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 1.5537 1.5724 1.5801 1.5122 1.4606 1.3571 1.1869 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.48% 133.13% 127.41% 123.06% 114.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.9000 1.8500 1.9000 1.9000 1.8800 1.5600 1.0200 -
P/RPS 7.56 7.34 9.74 14.70 13.84 6.63 6.06 3.75%
  YoY % 3.00% -24.64% -33.74% 6.21% 108.75% 9.41% -
  Horiz. % 124.75% 121.12% 160.73% 242.57% 228.38% 109.41% 100.00%
P/EPS 150.79 45.45 71.43 92.68 48.39 42.16 25.12 34.79%
  YoY % 231.77% -36.37% -22.93% 91.53% 14.78% 67.83% -
  Horiz. % 600.28% 180.93% 284.36% 368.95% 192.64% 167.83% 100.00%
EY 0.66 2.20 1.40 1.08 2.07 2.37 3.98 -25.87%
  YoY % -70.00% 57.14% 29.63% -47.83% -12.66% -40.45% -
  Horiz. % 16.58% 55.28% 35.18% 27.14% 52.01% 59.55% 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 0.95 0.93 0.94 0.97 0.99 0.87 0.61 7.66%
  YoY % 2.15% -1.06% -3.09% -2.02% 13.79% 42.62% -
  Horiz. % 155.74% 152.46% 154.10% 159.02% 162.30% 142.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 -
Price 1.9200 1.9500 2.1400 1.9700 1.9600 1.7600 1.4700 -
P/RPS 7.64 7.74 10.98 15.24 14.42 7.48 8.73 -2.20%
  YoY % -1.29% -29.51% -27.95% 5.69% 92.78% -14.32% -
  Horiz. % 87.51% 88.66% 125.77% 174.57% 165.18% 85.68% 100.00%
P/EPS 152.38 47.91 80.45 96.10 50.45 47.57 36.21 27.05%
  YoY % 218.05% -40.45% -16.29% 90.49% 6.05% 31.37% -
  Horiz. % 420.82% 132.31% 222.18% 265.40% 139.33% 131.37% 100.00%
EY 0.66 2.09 1.24 1.04 1.98 2.10 2.76 -21.21%
  YoY % -68.42% 68.55% 19.23% -47.47% -5.71% -23.91% -
  Horiz. % 23.91% 75.72% 44.93% 37.68% 71.74% 76.09% 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 0.96 0.98 1.06 1.01 1.03 0.98 0.88 1.46%
  YoY % -2.04% -7.55% 4.95% -1.94% 5.10% 11.36% -
  Horiz. % 109.09% 111.36% 120.45% 114.77% 117.05% 111.36% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 
Partners & Brokers