Highlights

[YNHPROP] YoY 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 -     120.00%    YoY -     28.98%
Quarter Report


View:


Show?  YoY % Horiz. %

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 43,861 138,873 79,560 86,245 48,495 65,095 73,999 -8.34%
  YoY % -68.42% 74.55% -7.75% 77.84% -25.50% -12.03% -
  Horiz. % 59.27% 187.67% 107.51% 116.55% 65.53% 87.97% 100.00%
PBT 4,671 19,097 19,725 22,270 18,295 23,076 20,962 -22.13%
  YoY % -75.54% -3.18% -11.43% 21.73% -20.72% 10.08% -
  Horiz. % 22.28% 91.10% 94.10% 106.24% 87.28% 110.08% 100.00%
Tax -2,235 -6,023 -5,458 -3,768 -3,950 -7,044 -5,511 -13.96%
  YoY % 62.89% -10.35% -44.85% 4.61% 43.92% -27.82% -
  Horiz. % 40.56% 109.29% 99.04% 68.37% 71.67% 127.82% 100.00%
NP 2,436 13,074 14,267 18,502 14,345 16,032 15,451 -26.49%
  YoY % -81.37% -8.36% -22.89% 28.98% -10.52% 3.76% -
  Horiz. % 15.77% 84.62% 92.34% 119.75% 92.84% 103.76% 100.00%
NP to SH 2,436 13,074 14,267 18,502 14,345 16,032 15,451 -26.49%
  YoY % -81.37% -8.36% -22.89% 28.98% -10.52% 3.76% -
  Horiz. % 15.77% 84.62% 92.34% 119.75% 92.84% 103.76% 100.00%
Tax Rate 47.85 % 31.54 % 27.67 % 16.92 % 21.59 % 30.53 % 26.29 % 10.49%
  YoY % 51.71% 13.99% 63.53% -21.63% -29.28% 16.13% -
  Horiz. % 182.01% 119.97% 105.25% 64.36% 82.12% 116.13% 100.00%
Total Cost 41,425 125,799 65,293 67,743 34,150 49,063 58,548 -5.60%
  YoY % -67.07% 92.67% -3.62% 98.37% -30.40% -16.20% -
  Horiz. % 70.75% 214.86% 111.52% 115.71% 58.33% 83.80% 100.00%
Net Worth 791,699 790,896 856,864 809,976 780,596 735,632 641,291 3.57%
  YoY % 0.10% -7.70% 5.79% 3.76% 6.11% 14.71% -
  Horiz. % 123.45% 123.33% 133.62% 126.30% 121.72% 114.71% 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 - 8,070 10,552 8,223 122 - - -
  YoY % 0.00% -23.52% 28.33% 6,606.94% 0.00% 0.00% -
  Horiz. % 0.00% 6,582.36% 8,606.85% 6,706.94% 100.00% - -
Div Payout % - % 61.73 % 73.96 % 44.44 % 0.85 % - % - % -
  YoY % 0.00% -16.54% 66.43% 5,128.24% 0.00% 0.00% -
  Horiz. % 0.00% 7,262.35% 8,701.18% 5,228.23% 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 791,699 790,896 856,864 809,976 780,596 735,632 641,291 3.57%
  YoY % 0.10% -7.70% 5.79% 3.76% 6.11% 14.71% -
  Horiz. % 123.45% 123.33% 133.62% 126.30% 121.72% 114.71% 100.00%
NOSH 405,999 403,518 422,100 411,155 408,689 399,800 375,024 1.33%
  YoY % 0.61% -4.40% 2.66% 0.60% 2.22% 6.61% -
  Horiz. % 108.26% 107.60% 112.55% 109.63% 108.98% 106.61% 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 5.55 % 9.41 % 17.93 % 21.45 % 29.58 % 24.63 % 20.88 % -19.81%
  YoY % -41.02% -47.52% -16.41% -27.48% 20.10% 17.96% -
  Horiz. % 26.58% 45.07% 85.87% 102.73% 141.67% 117.96% 100.00%
ROE 0.31 % 1.65 % 1.67 % 2.28 % 1.84 % 2.18 % 2.41 % -28.94%
  YoY % -81.21% -1.20% -26.75% 23.91% -15.60% -9.54% -
  Horiz. % 12.86% 68.46% 69.29% 94.61% 76.35% 90.46% 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 10.80 34.42 18.85 20.98 11.87 16.28 19.73 -9.55%
  YoY % -68.62% 82.60% -10.15% 76.75% -27.09% -17.49% -
  Horiz. % 54.74% 174.46% 95.54% 106.34% 60.16% 82.51% 100.00%
EPS 0.60 3.24 3.38 4.50 3.51 4.01 4.12 -27.46%
  YoY % -81.48% -4.14% -24.89% 28.21% -12.47% -2.67% -
  Horiz. % 14.56% 78.64% 82.04% 109.22% 85.19% 97.33% 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 8.29 26.25 15.04 16.30 9.17 12.31 13.99 -8.35%
  YoY % -68.42% 74.53% -7.73% 77.75% -25.51% -12.01% -
  Horiz. % 59.26% 187.63% 107.51% 116.51% 65.55% 87.99% 100.00%
EPS 0.46 2.47 2.70 3.50 2.71 3.03 2.92 -26.50%
  YoY % -81.38% -8.52% -22.86% 29.15% -10.56% 3.77% -
  Horiz. % 15.75% 84.59% 92.47% 119.86% 92.81% 103.77% 100.00%
DPS 0.00 1.53 1.99 1.55 0.02 0.00 0.00 -
  YoY % 0.00% -23.12% 28.39% 7,650.00% 0.00% 0.00% -
  Horiz. % 0.00% 7,650.00% 9,950.00% 7,750.00% 100.00% - -
NAPS 1.4966 1.4951 1.6198 1.5311 1.4756 1.3906 1.2123 3.57%
  YoY % 0.10% -7.70% 5.79% 3.76% 6.11% 14.71% -
  Horiz. % 123.45% 123.33% 133.61% 126.30% 121.72% 114.71% 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 17.59 5.67 10.56 9.25 16.60 9.83 8.82 12.19%
  YoY % 210.23% -46.31% 14.16% -44.28% 68.87% 11.45% -
  Horiz. % 199.43% 64.29% 119.73% 104.88% 188.21% 111.45% 100.00%
P/EPS 316.67 60.19 58.88 43.11 56.13 39.90 42.23 39.88%
  YoY % 426.12% 2.22% 36.58% -23.20% 40.68% -5.52% -
  Horiz. % 749.87% 142.53% 139.43% 102.08% 132.91% 94.48% 100.00%
EY 0.32 1.66 1.70 2.32 1.78 2.51 2.37 -28.36%
  YoY % -80.72% -2.35% -26.72% 30.34% -29.08% 5.91% -
  Horiz. % 13.50% 70.04% 71.73% 97.89% 75.11% 105.91% 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 15.64 6.04 10.08 9.15 14.66 10.44 9.88 7.95%
  YoY % 158.94% -40.08% 10.16% -37.59% 40.42% 5.67% -
  Horiz. % 158.30% 61.13% 102.02% 92.61% 148.38% 105.67% 100.00%
P/EPS 281.67 64.20 56.21 42.67 49.57 42.39 47.33 34.60%
  YoY % 338.74% 14.21% 31.73% -13.92% 16.94% -10.44% -
  Horiz. % 595.12% 135.64% 118.76% 90.15% 104.73% 89.56% 100.00%
EY 0.36 1.56 1.78 2.34 2.02 2.36 2.11 -25.52%
  YoY % -76.92% -12.36% -23.93% 15.84% -14.41% 11.85% -
  Horiz. % 17.06% 73.93% 84.36% 110.90% 95.73% 111.85% 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.
 


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
 
 

156  443  557  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 VIVOCOM 0.05+0.005 
 SUPERMX 9.66-0.12 
 DGSB 0.2150.00 
 HWGB 0.755+0.04 
 LUSTER 0.170.00 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS