Highlights

[YNHPROP] YoY Quarter Result on 2011-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -9.09%    YoY -     -10.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 138,873 79,560 86,245 48,495 65,095 73,999 146,859 -0.93%
  YoY % 74.55% -7.75% 77.84% -25.50% -12.03% -49.61% -
  Horiz. % 94.56% 54.17% 58.73% 33.02% 44.32% 50.39% 100.00%
PBT 19,097 19,725 22,270 18,295 23,076 20,962 36,615 -10.28%
  YoY % -3.18% -11.43% 21.73% -20.72% 10.08% -42.75% -
  Horiz. % 52.16% 53.87% 60.82% 49.97% 63.02% 57.25% 100.00%
Tax -6,023 -5,458 -3,768 -3,950 -7,044 -5,511 -9,845 -7.86%
  YoY % -10.35% -44.85% 4.61% 43.92% -27.82% 44.02% -
  Horiz. % 61.18% 55.44% 38.27% 40.12% 71.55% 55.98% 100.00%
NP 13,074 14,267 18,502 14,345 16,032 15,451 26,770 -11.25%
  YoY % -8.36% -22.89% 28.98% -10.52% 3.76% -42.28% -
  Horiz. % 48.84% 53.29% 69.11% 53.59% 59.89% 57.72% 100.00%
NP to SH 13,074 14,267 18,502 14,345 16,032 15,451 26,770 -11.25%
  YoY % -8.36% -22.89% 28.98% -10.52% 3.76% -42.28% -
  Horiz. % 48.84% 53.29% 69.11% 53.59% 59.89% 57.72% 100.00%
Tax Rate 31.54 % 27.67 % 16.92 % 21.59 % 30.53 % 26.29 % 26.89 % 2.69%
  YoY % 13.99% 63.53% -21.63% -29.28% 16.13% -2.23% -
  Horiz. % 117.29% 102.90% 62.92% 80.29% 113.54% 97.77% 100.00%
Total Cost 125,799 65,293 67,743 34,150 49,063 58,548 120,089 0.78%
  YoY % 92.67% -3.62% 98.37% -30.40% -16.20% -51.25% -
  Horiz. % 104.75% 54.37% 56.41% 28.44% 40.86% 48.75% 100.00%
Net Worth 790,896 856,864 809,976 780,596 735,632 641,291 605,332 4.56%
  YoY % -7.70% 5.79% 3.76% 6.11% 14.71% 5.94% -
  Horiz. % 130.65% 141.55% 133.81% 128.95% 121.53% 105.94% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,070 10,552 8,223 122 - - 22,558 -15.74%
  YoY % -23.52% 28.33% 6,606.94% 0.00% 0.00% 0.00% -
  Horiz. % 35.77% 46.78% 36.45% 0.54% 0.00% 0.00% 100.00%
Div Payout % 61.73 % 73.96 % 44.44 % 0.85 % - % - % 84.27 % -5.05%
  YoY % -16.54% 66.43% 5,128.24% 0.00% 0.00% 0.00% -
  Horiz. % 73.25% 87.77% 52.74% 1.01% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 790,896 856,864 809,976 780,596 735,632 641,291 605,332 4.56%
  YoY % -7.70% 5.79% 3.76% 6.11% 14.71% 5.94% -
  Horiz. % 130.65% 141.55% 133.81% 128.95% 121.53% 105.94% 100.00%
NOSH 403,518 422,100 411,155 408,689 399,800 375,024 375,983 1.18%
  YoY % -4.40% 2.66% 0.60% 2.22% 6.61% -0.26% -
  Horiz. % 107.32% 112.27% 109.35% 108.70% 106.33% 99.74% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.41 % 17.93 % 21.45 % 29.58 % 24.63 % 20.88 % 18.23 % -10.43%
  YoY % -47.52% -16.41% -27.48% 20.10% 17.96% 14.54% -
  Horiz. % 51.62% 98.35% 117.66% 162.26% 135.11% 114.54% 100.00%
ROE 1.65 % 1.67 % 2.28 % 1.84 % 2.18 % 2.41 % 4.42 % -15.14%
  YoY % -1.20% -26.75% 23.91% -15.60% -9.54% -45.48% -
  Horiz. % 37.33% 37.78% 51.58% 41.63% 49.32% 54.52% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.42 18.85 20.98 11.87 16.28 19.73 39.06 -2.08%
  YoY % 82.60% -10.15% 76.75% -27.09% -17.49% -49.49% -
  Horiz. % 88.12% 48.26% 53.71% 30.39% 41.68% 50.51% 100.00%
EPS 3.24 3.38 4.50 3.51 4.01 4.12 7.12 -12.29%
  YoY % -4.14% -24.89% 28.21% -12.47% -2.67% -42.13% -
  Horiz. % 45.51% 47.47% 63.20% 49.30% 56.32% 57.87% 100.00%
DPS 2.00 2.50 2.00 0.03 0.00 0.00 6.00 -16.72%
  YoY % -20.00% 25.00% 6,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 41.67% 33.33% 0.50% 0.00% 0.00% 100.00%
NAPS 1.9600 2.0300 1.9700 1.9100 1.8400 1.7100 1.6100 3.33%
  YoY % -3.45% 3.05% 3.14% 3.80% 7.60% 6.21% -
  Horiz. % 121.74% 126.09% 122.36% 118.63% 114.29% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.25 15.04 16.30 9.17 12.31 13.99 27.76 -0.93%
  YoY % 74.53% -7.73% 77.75% -25.51% -12.01% -49.60% -
  Horiz. % 94.56% 54.18% 58.72% 33.03% 44.34% 50.40% 100.00%
EPS 2.47 2.70 3.50 2.71 3.03 2.92 5.06 -11.26%
  YoY % -8.52% -22.86% 29.15% -10.56% 3.77% -42.29% -
  Horiz. % 48.81% 53.36% 69.17% 53.56% 59.88% 57.71% 100.00%
DPS 1.53 1.99 1.55 0.02 0.00 0.00 4.26 -15.68%
  YoY % -23.12% 28.39% 7,650.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.92% 46.71% 36.38% 0.47% 0.00% 0.00% 100.00%
NAPS 1.4951 1.6198 1.5311 1.4756 1.3906 1.2123 1.1443 4.56%
  YoY % -7.70% 5.79% 3.76% 6.11% 14.71% 5.94% -
  Horiz. % 130.66% 141.55% 133.80% 128.95% 121.52% 105.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.9500 1.9900 1.9400 1.9700 1.6000 1.7400 1.7600 -
P/RPS 5.67 10.56 9.25 16.60 9.83 8.82 4.51 3.89%
  YoY % -46.31% 14.16% -44.28% 68.87% 11.45% 95.57% -
  Horiz. % 125.72% 234.15% 205.10% 368.07% 217.96% 195.57% 100.00%
P/EPS 60.19 58.88 43.11 56.13 39.90 42.23 24.72 15.98%
  YoY % 2.22% 36.58% -23.20% 40.68% -5.52% 70.83% -
  Horiz. % 243.49% 238.19% 174.39% 227.06% 161.41% 170.83% 100.00%
EY 1.66 1.70 2.32 1.78 2.51 2.37 4.05 -13.81%
  YoY % -2.35% -26.72% 30.34% -29.08% 5.91% -41.48% -
  Horiz. % 40.99% 41.98% 57.28% 43.95% 61.98% 58.52% 100.00%
DY 1.03 1.26 1.03 0.02 0.00 0.00 3.41 -18.08%
  YoY % -18.25% 22.33% 5,050.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.21% 36.95% 30.21% 0.59% 0.00% 0.00% 100.00%
P/NAPS 0.99 0.98 0.98 1.03 0.87 1.02 1.09 -1.59%
  YoY % 1.02% 0.00% -4.85% 18.39% -14.71% -6.42% -
  Horiz. % 90.83% 89.91% 89.91% 94.50% 79.82% 93.58% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 -
Price 2.0800 1.9000 1.9200 1.7400 1.7000 1.9500 1.5500 -
P/RPS 6.04 10.08 9.15 14.66 10.44 9.88 3.97 7.24%
  YoY % -40.08% 10.16% -37.59% 40.42% 5.67% 148.87% -
  Horiz. % 152.14% 253.90% 230.48% 369.27% 262.97% 248.87% 100.00%
P/EPS 64.20 56.21 42.67 49.57 42.39 47.33 21.77 19.74%
  YoY % 14.21% 31.73% -13.92% 16.94% -10.44% 117.41% -
  Horiz. % 294.90% 258.20% 196.00% 227.70% 194.72% 217.41% 100.00%
EY 1.56 1.78 2.34 2.02 2.36 2.11 4.59 -16.45%
  YoY % -12.36% -23.93% 15.84% -14.41% 11.85% -54.03% -
  Horiz. % 33.99% 38.78% 50.98% 44.01% 51.42% 45.97% 100.00%
DY 0.96 1.32 1.04 0.02 0.00 0.00 3.87 -20.72%
  YoY % -27.27% 26.92% 5,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.81% 34.11% 26.87% 0.52% 0.00% 0.00% 100.00%
P/NAPS 1.06 0.94 0.97 0.91 0.92 1.14 0.96 1.66%
  YoY % 12.77% -3.09% 6.59% -1.09% -19.30% 18.75% -
  Horiz. % 110.42% 97.92% 101.04% 94.79% 95.83% 118.75% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS