Highlights

[YNHPROP] YoY Quarter Result on 2011-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -42.24%    YoY -     -44.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 56,201 87,194 62,910 68,458 45,205 47,815 34,328 8.56%
  YoY % -35.54% 38.60% -8.10% 51.44% -5.46% 39.29% -
  Horiz. % 163.72% 254.00% 183.26% 199.42% 131.69% 139.29% 100.00%
PBT 8,247 10,159 14,674 8,001 16,949 13,375 15,242 -9.73%
  YoY % -18.82% -30.77% 83.40% -52.79% 26.72% -12.25% -
  Horiz. % 54.11% 66.65% 96.27% 52.49% 111.20% 87.75% 100.00%
Tax -4,171 -2,991 -3,703 -2,170 -6,352 -4,349 -4,058 0.46%
  YoY % -39.45% 19.23% -70.65% 65.84% -46.06% -7.17% -
  Horiz. % 102.78% 73.71% 91.25% 53.47% 156.53% 107.17% 100.00%
NP 4,076 7,168 10,971 5,831 10,597 9,026 11,184 -15.48%
  YoY % -43.14% -34.66% 88.15% -44.97% 17.41% -19.30% -
  Horiz. % 36.44% 64.09% 98.10% 52.14% 94.75% 80.70% 100.00%
NP to SH 4,076 7,168 10,971 5,831 10,597 9,026 11,184 -15.48%
  YoY % -43.14% -34.66% 88.15% -44.97% 17.41% -19.30% -
  Horiz. % 36.44% 64.09% 98.10% 52.14% 94.75% 80.70% 100.00%
Tax Rate 50.58 % 29.44 % 25.24 % 27.12 % 37.48 % 32.52 % 26.62 % 11.29%
  YoY % 71.81% 16.64% -6.93% -27.64% 15.25% 22.16% -
  Horiz. % 190.01% 110.59% 94.82% 101.88% 140.80% 122.16% 100.00%
Total Cost 52,125 80,026 51,939 62,627 34,608 38,789 23,144 14.48%
  YoY % -34.86% 54.08% -17.07% 80.96% -10.78% 67.60% -
  Horiz. % 225.22% 345.77% 224.42% 270.60% 149.53% 167.60% 100.00%
Net Worth 815,199 860,159 833,136 792,523 746,606 697,642 610,368 4.94%
  YoY % -5.23% 3.24% 5.12% 6.15% 7.02% 14.30% -
  Horiz. % 133.56% 140.92% 136.50% 129.84% 122.32% 114.30% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 8,432 - - 18,063 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.69% 0.00% 0.00% 100.00% - -
Div Payout % - % 117.65 % - % - % 170.45 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.02% 0.00% 0.00% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 815,199 860,159 833,136 792,523 746,606 697,642 610,368 4.94%
  YoY % -5.23% 3.24% 5.12% 6.15% 7.02% 14.30% -
  Horiz. % 133.56% 140.92% 136.50% 129.84% 122.32% 114.30% 100.00%
NOSH 411,717 421,647 412,443 410,633 401,401 394,148 365,490 2.00%
  YoY % -2.36% 2.23% 0.44% 2.30% 1.84% 7.84% -
  Horiz. % 112.65% 115.36% 112.85% 112.35% 109.83% 107.84% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.25 % 8.22 % 17.44 % 8.52 % 23.44 % 18.88 % 32.58 % -22.15%
  YoY % -11.80% -52.87% 104.69% -63.65% 24.15% -42.05% -
  Horiz. % 22.25% 25.23% 53.53% 26.15% 71.95% 57.95% 100.00%
ROE 0.50 % 0.83 % 1.32 % 0.74 % 1.42 % 1.29 % 1.83 % -19.44%
  YoY % -39.76% -37.12% 78.38% -47.89% 10.08% -29.51% -
  Horiz. % 27.32% 45.36% 72.13% 40.44% 77.60% 70.49% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 13.65 20.68 15.25 16.67 11.26 12.13 9.39 6.43%
  YoY % -33.99% 35.61% -8.52% 48.05% -7.17% 29.18% -
  Horiz. % 145.37% 220.23% 162.41% 177.53% 119.91% 129.18% 100.00%
EPS 0.99 1.70 2.66 1.42 2.64 2.29 3.06 -17.14%
  YoY % -41.76% -36.09% 87.32% -46.21% 15.28% -25.16% -
  Horiz. % 32.35% 55.56% 86.93% 46.41% 86.27% 74.84% 100.00%
DPS 0.00 2.00 0.00 0.00 4.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 44.44% 0.00% 0.00% 100.00% - -
NAPS 1.9800 2.0400 2.0200 1.9300 1.8600 1.7700 1.6700 2.88%
  YoY % -2.94% 0.99% 4.66% 3.76% 5.08% 5.99% -
  Horiz. % 118.56% 122.16% 120.96% 115.57% 111.38% 105.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.62 16.48 11.89 12.94 8.55 9.04 6.49 8.55%
  YoY % -35.56% 38.60% -8.11% 51.35% -5.42% 39.29% -
  Horiz. % 163.64% 253.93% 183.20% 199.38% 131.74% 139.29% 100.00%
EPS 0.77 1.36 2.07 1.10 2.00 1.71 2.11 -15.46%
  YoY % -43.38% -34.30% 88.18% -45.00% 16.96% -18.96% -
  Horiz. % 36.49% 64.45% 98.10% 52.13% 94.79% 81.04% 100.00%
DPS 0.00 1.59 0.00 0.00 3.41 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.63% 0.00% 0.00% 100.00% - -
NAPS 1.5410 1.6260 1.5749 1.4982 1.4114 1.3188 1.1538 4.94%
  YoY % -5.23% 3.24% 5.12% 6.15% 7.02% 14.30% -
  Horiz. % 133.56% 140.93% 136.50% 129.85% 122.33% 114.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.0800 1.8300 1.8900 1.8000 1.7000 1.5300 1.1300 -
P/RPS 15.24 8.85 12.39 10.80 15.10 12.61 12.03 4.02%
  YoY % 72.20% -28.57% 14.72% -28.48% 19.75% 4.82% -
  Horiz. % 126.68% 73.57% 102.99% 89.78% 125.52% 104.82% 100.00%
P/EPS 210.10 107.65 71.05 126.76 64.39 66.81 36.93 33.59%
  YoY % 95.17% 51.51% -43.95% 96.86% -3.62% 80.91% -
  Horiz. % 568.91% 291.50% 192.39% 343.24% 174.36% 180.91% 100.00%
EY 0.48 0.93 1.41 0.79 1.55 1.50 2.71 -25.05%
  YoY % -48.39% -34.04% 78.48% -49.03% 3.33% -44.65% -
  Horiz. % 17.71% 34.32% 52.03% 29.15% 57.20% 55.35% 100.00%
DY 0.00 1.09 0.00 0.00 2.65 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.13% 0.00% 0.00% 100.00% - -
P/NAPS 1.05 0.90 0.94 0.93 0.91 0.86 0.68 7.51%
  YoY % 16.67% -4.26% 1.08% 2.20% 5.81% 26.47% -
  Horiz. % 154.41% 132.35% 138.24% 136.76% 133.82% 126.47% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 28/02/13 23/02/12 23/02/11 23/02/10 23/02/09 -
Price 1.9400 1.7800 1.8900 1.8800 2.1200 1.6900 1.0000 -
P/RPS 14.21 8.61 12.39 11.28 18.82 13.93 10.65 4.92%
  YoY % 65.04% -30.51% 9.84% -40.06% 35.10% 30.80% -
  Horiz. % 133.43% 80.85% 116.34% 105.92% 176.71% 130.80% 100.00%
P/EPS 195.96 104.71 71.05 132.39 80.30 73.80 32.68 34.77%
  YoY % 87.15% 47.38% -46.33% 64.87% 8.81% 125.83% -
  Horiz. % 599.63% 320.41% 217.41% 405.11% 245.72% 225.83% 100.00%
EY 0.51 0.96 1.41 0.76 1.25 1.36 3.06 -25.81%
  YoY % -46.88% -31.91% 85.53% -39.20% -8.09% -55.56% -
  Horiz. % 16.67% 31.37% 46.08% 24.84% 40.85% 44.44% 100.00%
DY 0.00 1.12 0.00 0.00 2.12 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.83% 0.00% 0.00% 100.00% - -
P/NAPS 0.98 0.87 0.94 0.97 1.14 0.95 0.60 8.52%
  YoY % 12.64% -7.45% -3.09% -14.91% 20.00% 58.33% -
  Horiz. % 163.33% 145.00% 156.67% 161.67% 190.00% 158.33% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers