Highlights

[YNHPROP] YoY Quarter Result on 2012-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     44.23%    YoY -     -46.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 103,229 105,280 80,685 53,042 55,261 93,807 62,927 8.60%
  YoY % -1.95% 30.48% 52.12% -4.02% -41.09% 49.07% -
  Horiz. % 164.05% 167.30% 128.22% 84.29% 87.82% 149.07% 100.00%
PBT 9,629 24,008 15,283 12,268 21,431 20,557 20,095 -11.53%
  YoY % -59.89% 57.09% 24.58% -42.76% 4.25% 2.30% -
  Horiz. % 47.92% 119.47% 76.05% 61.05% 106.65% 102.30% 100.00%
Tax -4,451 -6,996 -4,276 -3,858 -5,652 -5,800 -4,921 -1.66%
  YoY % 36.38% -63.61% -10.83% 31.74% 2.55% -17.86% -
  Horiz. % 90.45% 142.17% 86.89% 78.40% 114.85% 117.86% 100.00%
NP 5,178 17,012 11,007 8,410 15,779 14,757 15,174 -16.40%
  YoY % -69.56% 54.56% 30.88% -46.70% 6.93% -2.75% -
  Horiz. % 34.12% 112.11% 72.54% 55.42% 103.99% 97.25% 100.00%
NP to SH 5,178 17,012 11,007 8,410 15,779 14,757 15,174 -16.40%
  YoY % -69.56% 54.56% 30.88% -46.70% 6.93% -2.75% -
  Horiz. % 34.12% 112.11% 72.54% 55.42% 103.99% 97.25% 100.00%
Tax Rate 46.22 % 29.14 % 27.98 % 31.45 % 26.37 % 28.21 % 24.49 % 11.16%
  YoY % 58.61% 4.15% -11.03% 19.26% -6.52% 15.19% -
  Horiz. % 188.73% 118.99% 114.25% 128.42% 107.68% 115.19% 100.00%
Total Cost 98,051 88,268 69,678 44,632 39,482 79,050 47,753 12.73%
  YoY % 11.08% 26.68% 56.12% 13.04% -50.05% 65.54% -
  Horiz. % 205.33% 184.84% 145.91% 93.46% 82.68% 165.54% 100.00%
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.47% 133.12% 127.41% 123.06% 114.34% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.47% 133.12% 127.41% 123.06% 114.34% 100.00%
NOSH 410,952 417,985 413,796 410,243 406,675 398,837 373,743 1.59%
  YoY % -1.68% 1.01% 0.87% 0.88% 1.97% 6.71% -
  Horiz. % 109.96% 111.84% 110.72% 109.77% 108.81% 106.71% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.02 % 16.16 % 13.64 % 15.86 % 28.55 % 15.73 % 24.11 % -23.00%
  YoY % -68.94% 18.48% -14.00% -44.45% 81.50% -34.76% -
  Horiz. % 20.82% 67.03% 56.57% 65.78% 118.42% 65.24% 100.00%
ROE 0.63 % 2.05 % 1.32 % 1.05 % 2.04 % 2.06 % 2.42 % -20.08%
  YoY % -69.27% 55.30% 25.71% -48.53% -0.97% -14.88% -
  Horiz. % 26.03% 84.71% 54.55% 43.39% 84.30% 85.12% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.12 25.19 19.50 12.93 13.59 23.52 16.84 6.89%
  YoY % -0.28% 29.18% 50.81% -4.86% -42.22% 39.67% -
  Horiz. % 149.17% 149.58% 115.80% 76.78% 80.70% 139.67% 100.00%
EPS 1.26 4.07 2.66 2.05 3.88 3.70 4.06 -17.71%
  YoY % -69.04% 53.01% 29.76% -47.16% 4.86% -8.87% -
  Horiz. % 31.03% 100.25% 65.52% 50.49% 95.57% 91.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0000 1.9900 2.0200 1.9500 1.9000 1.8000 1.6800 2.95%
  YoY % 0.50% -1.49% 3.59% 2.63% 5.56% 7.14% -
  Horiz. % 119.05% 118.45% 120.24% 116.07% 113.10% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.51 19.90 15.25 10.03 10.45 17.73 11.90 8.58%
  YoY % -1.96% 30.49% 52.04% -4.02% -41.06% 48.99% -
  Horiz. % 163.95% 167.23% 128.15% 84.29% 87.82% 148.99% 100.00%
EPS 0.98 3.22 2.08 1.59 2.98 2.79 2.87 -16.39%
  YoY % -69.57% 54.81% 30.82% -46.64% 6.81% -2.79% -
  Horiz. % 34.15% 112.20% 72.47% 55.40% 103.83% 97.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5537 1.5724 1.5801 1.5122 1.4606 1.3571 1.1869 4.59%
  YoY % -1.19% -0.49% 4.49% 3.53% 7.63% 14.34% -
  Horiz. % 130.90% 132.48% 133.13% 127.41% 123.06% 114.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.9000 1.8500 1.9000 1.9000 1.8800 1.5600 1.0200 -
P/RPS 7.56 7.34 9.74 14.70 13.84 6.63 6.06 3.75%
  YoY % 3.00% -24.64% -33.74% 6.21% 108.75% 9.41% -
  Horiz. % 124.75% 121.12% 160.73% 242.57% 228.38% 109.41% 100.00%
P/EPS 150.79 45.45 71.43 92.68 48.45 42.16 25.12 34.79%
  YoY % 231.77% -36.37% -22.93% 91.29% 14.92% 67.83% -
  Horiz. % 600.28% 180.93% 284.36% 368.95% 192.87% 167.83% 100.00%
EY 0.66 2.20 1.40 1.08 2.06 2.37 3.98 -25.87%
  YoY % -70.00% 57.14% 29.63% -47.57% -13.08% -40.45% -
  Horiz. % 16.58% 55.28% 35.18% 27.14% 51.76% 59.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 0.93 0.94 0.97 0.99 0.87 0.61 7.66%
  YoY % 2.15% -1.06% -3.09% -2.02% 13.79% 42.62% -
  Horiz. % 155.74% 152.46% 154.10% 159.02% 162.30% 142.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 -
Price 1.9200 1.9500 2.1400 1.9700 1.9600 1.7600 1.4700 -
P/RPS 7.64 7.74 10.98 15.24 14.42 7.48 8.73 -2.20%
  YoY % -1.29% -29.51% -27.95% 5.69% 92.78% -14.32% -
  Horiz. % 87.51% 88.66% 125.77% 174.57% 165.18% 85.68% 100.00%
P/EPS 152.38 47.91 80.45 96.10 50.52 47.57 36.21 27.05%
  YoY % 218.05% -40.45% -16.29% 90.22% 6.20% 31.37% -
  Horiz. % 420.82% 132.31% 222.18% 265.40% 139.52% 131.37% 100.00%
EY 0.66 2.09 1.24 1.04 1.98 2.10 2.76 -21.21%
  YoY % -68.42% 68.55% 19.23% -47.47% -5.71% -23.91% -
  Horiz. % 23.91% 75.72% 44.93% 37.68% 71.74% 76.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.98 1.06 1.01 1.03 0.98 0.88 1.46%
  YoY % -2.04% -7.55% 4.95% -1.94% 5.10% 11.36% -
  Horiz. % 109.09% 111.36% 120.45% 114.77% 117.05% 111.36% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers