Highlights

[YNHPROP] YoY Quarter Result on 2011-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -29.62%    YoY -     -35.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 144,025 56,184 79,329 54,260 55,070 84,886 80,064 10.28%
  YoY % 156.35% -29.18% 46.20% -1.47% -35.12% 6.02% -
  Horiz. % 179.89% 70.17% 99.08% 67.77% 68.78% 106.02% 100.00%
PBT 17,909 15,013 14,217 20,872 18,328 18,006 30,620 -8.55%
  YoY % 19.29% 5.60% -31.88% 13.88% 1.79% -41.20% -
  Horiz. % 58.49% 49.03% 46.43% 68.16% 59.86% 58.80% 100.00%
Tax -5,898 -4,410 -2,510 -10,776 -2,572 -4,620 -8,437 -5.79%
  YoY % -33.74% -75.70% 76.71% -318.97% 44.33% 45.24% -
  Horiz. % 69.91% 52.27% 29.75% 127.72% 30.48% 54.76% 100.00%
NP 12,011 10,603 11,707 10,096 15,756 13,386 22,183 -9.72%
  YoY % 13.28% -9.43% 15.96% -35.92% 17.71% -39.66% -
  Horiz. % 54.15% 47.80% 52.77% 45.51% 71.03% 60.34% 100.00%
NP to SH 12,011 10,603 11,707 10,096 15,756 13,386 22,183 -9.72%
  YoY % 13.28% -9.43% 15.96% -35.92% 17.71% -39.66% -
  Horiz. % 54.15% 47.80% 52.77% 45.51% 71.03% 60.34% 100.00%
Tax Rate 32.93 % 29.37 % 17.65 % 51.63 % 14.03 % 25.66 % 27.55 % 3.02%
  YoY % 12.12% 66.40% -65.81% 268.00% -45.32% -6.86% -
  Horiz. % 119.53% 106.61% 64.07% 187.40% 50.93% 93.14% 100.00%
Total Cost 132,014 45,581 67,622 44,164 39,314 71,500 57,881 14.72%
  YoY % 189.63% -32.59% 53.12% 12.34% -45.02% 23.53% -
  Horiz. % 228.08% 78.75% 116.83% 76.30% 67.92% 123.53% 100.00%
Net Worth 803,438 846,563 820,314 784,790 737,685 658,019 602,319 4.92%
  YoY % -5.09% 3.20% 4.53% 6.39% 12.11% 9.25% -
  Horiz. % 133.39% 140.55% 136.19% 130.29% 122.47% 109.25% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,115 6,286 6,183 6,131 6,013 - - -
  YoY % 29.10% 1.67% 0.85% 1.95% 0.00% 0.00% -
  Horiz. % 134.95% 104.53% 102.82% 101.95% 100.00% - -
Div Payout % 67.57 % 59.29 % 52.82 % 60.73 % 38.17 % - % - % -
  YoY % 13.97% 12.25% -13.02% 59.10% 0.00% 0.00% -
  Horiz. % 177.02% 155.33% 138.38% 159.10% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 803,438 846,563 820,314 784,790 737,685 658,019 602,319 4.92%
  YoY % -5.09% 3.20% 4.53% 6.39% 12.11% 9.25% -
  Horiz. % 133.39% 140.55% 136.19% 130.29% 122.47% 109.25% 100.00%
NOSH 405,777 419,090 412,218 408,744 400,916 376,011 367,268 1.67%
  YoY % -3.18% 1.67% 0.85% 1.95% 6.62% 2.38% -
  Horiz. % 110.49% 114.11% 112.24% 111.29% 109.16% 102.38% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.34 % 18.87 % 14.76 % 18.61 % 28.61 % 15.77 % 27.71 % -18.13%
  YoY % -55.80% 27.85% -20.69% -34.95% 81.42% -43.09% -
  Horiz. % 30.10% 68.10% 53.27% 67.16% 103.25% 56.91% 100.00%
ROE 1.49 % 1.25 % 1.43 % 1.29 % 2.14 % 2.03 % 3.68 % -13.98%
  YoY % 19.20% -12.59% 10.85% -39.72% 5.42% -44.84% -
  Horiz. % 40.49% 33.97% 38.86% 35.05% 58.15% 55.16% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.49 13.41 19.24 13.27 13.74 22.58 21.80 8.46%
  YoY % 164.65% -30.30% 44.99% -3.42% -39.15% 3.58% -
  Horiz. % 162.80% 61.51% 88.26% 60.87% 63.03% 103.58% 100.00%
EPS 2.96 2.53 2.84 2.47 3.93 3.56 6.04 -11.20%
  YoY % 17.00% -10.92% 14.98% -37.15% 10.39% -41.06% -
  Horiz. % 49.01% 41.89% 47.02% 40.89% 65.07% 58.94% 100.00%
DPS 2.00 1.50 1.50 1.50 1.50 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.9800 2.0200 1.9900 1.9200 1.8400 1.7500 1.6400 3.19%
  YoY % -1.98% 1.51% 3.65% 4.35% 5.14% 6.71% -
  Horiz. % 120.73% 123.17% 121.34% 117.07% 112.20% 106.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.23 10.62 15.00 10.26 10.41 16.05 15.13 10.28%
  YoY % 156.40% -29.20% 46.20% -1.44% -35.14% 6.08% -
  Horiz. % 179.97% 70.19% 99.14% 67.81% 68.80% 106.08% 100.00%
EPS 2.27 2.00 2.21 1.91 2.98 2.53 4.19 -9.71%
  YoY % 13.50% -9.50% 15.71% -35.91% 17.79% -39.62% -
  Horiz. % 54.18% 47.73% 52.74% 45.58% 71.12% 60.38% 100.00%
DPS 1.53 1.19 1.17 1.16 1.14 0.00 0.00 -
  YoY % 28.57% 1.71% 0.86% 1.75% 0.00% 0.00% -
  Horiz. % 134.21% 104.39% 102.63% 101.75% 100.00% - -
NAPS 1.5188 1.6003 1.5507 1.4835 1.3945 1.2439 1.1386 4.92%
  YoY % -5.09% 3.20% 4.53% 6.38% 12.11% 9.25% -
  Horiz. % 133.39% 140.55% 136.19% 130.29% 122.47% 109.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.0900 1.8000 1.8600 1.6900 1.7300 1.9000 1.4000 -
P/RPS 5.89 13.43 9.67 12.73 12.59 8.42 6.42 -1.43%
  YoY % -56.14% 38.88% -24.04% 1.11% 49.52% 31.15% -
  Horiz. % 91.74% 209.19% 150.62% 198.29% 196.11% 131.15% 100.00%
P/EPS 70.61 71.15 65.49 68.42 44.02 53.37 23.18 20.39%
  YoY % -0.76% 8.64% -4.28% 55.43% -17.52% 130.24% -
  Horiz. % 304.62% 306.95% 282.53% 295.17% 189.91% 230.24% 100.00%
EY 1.42 1.41 1.53 1.46 2.27 1.87 4.31 -16.89%
  YoY % 0.71% -7.84% 4.79% -35.68% 21.39% -56.61% -
  Horiz. % 32.95% 32.71% 35.50% 33.87% 52.67% 43.39% 100.00%
DY 0.96 0.83 0.81 0.89 0.87 0.00 0.00 -
  YoY % 15.66% 2.47% -8.99% 2.30% 0.00% 0.00% -
  Horiz. % 110.34% 95.40% 93.10% 102.30% 100.00% - -
P/NAPS 1.06 0.89 0.93 0.88 0.94 1.09 0.85 3.75%
  YoY % 19.10% -4.30% 5.68% -6.38% -13.76% 28.24% -
  Horiz. % 124.71% 104.71% 109.41% 103.53% 110.59% 128.24% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 -
Price 2.0400 1.7300 1.8700 1.7900 1.7700 1.6700 1.1600 -
P/RPS 5.75 12.90 9.72 13.48 12.89 7.40 5.32 1.30%
  YoY % -55.43% 32.72% -27.89% 4.58% 74.19% 39.10% -
  Horiz. % 108.08% 242.48% 182.71% 253.38% 242.29% 139.10% 100.00%
P/EPS 68.92 68.38 65.85 72.47 45.04 46.91 19.21 23.72%
  YoY % 0.79% 3.84% -9.13% 60.90% -3.99% 144.20% -
  Horiz. % 358.77% 355.96% 342.79% 377.25% 234.46% 244.20% 100.00%
EY 1.45 1.46 1.52 1.38 2.22 2.13 5.21 -19.19%
  YoY % -0.68% -3.95% 10.14% -37.84% 4.23% -59.12% -
  Horiz. % 27.83% 28.02% 29.17% 26.49% 42.61% 40.88% 100.00%
DY 0.98 0.87 0.80 0.84 0.85 0.00 0.00 -
  YoY % 12.64% 8.75% -4.76% -1.18% 0.00% 0.00% -
  Horiz. % 115.29% 102.35% 94.12% 98.82% 100.00% - -
P/NAPS 1.03 0.86 0.94 0.93 0.96 0.95 0.71 6.39%
  YoY % 19.77% -8.51% 1.08% -3.12% 1.05% 33.80% -
  Horiz. % 145.07% 121.13% 132.39% 130.99% 135.21% 133.80% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers