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 - 530,384
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.
 


 

353  175  442  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.79-0.07 
 SAPNRG 0.29-0.01 
 GENM 3.01+0.18 
 VS 0.71+0.055 
 PRESBHD 0.31+0.025 
 HUBLINE 0.040.00 
 SANICHI 0.06-0.005 
 ARMADA 0.15-0.005 
 HSI-C3X 0.460.00 
 MYEG 0.84+0.025 

TOP ARTICLES

1. 下跌股:威铖57仙支撑 南洋行家论股
2. THE ONLY TOP PICK AND RECESSION-PROOF STOCK, TOO HARD TO IGNORE! Winners
3. 云顶大马值得买进? 星洲日報/投資致富‧企業故事
4. V.S. Industry - Weaker 2HFY19 ahead AmInvest Research Reports
5. Evening Market Summary - 18 Dec 2018 KLSE Traders Update and Ideas
Partners & Brokers