Highlights

[YNHPROP] YoY TTM Result on 2011-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -2.90%    YoY -     6.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 387,531 302,484 262,005 204,031 291,603 251,318 399,056 -0.49%
  YoY % 28.12% 15.45% 28.41% -30.03% 16.03% -37.02% -
  Horiz. % 97.11% 75.80% 65.66% 51.13% 73.07% 62.98% 100.00%
PBT 68,277 63,899 63,411 75,003 75,014 86,919 133,184 -10.53%
  YoY % 6.85% 0.77% -15.46% -0.01% -13.70% -34.74% -
  Horiz. % 51.27% 47.98% 47.61% 56.32% 56.32% 65.26% 100.00%
Tax -20,420 -15,947 -20,572 -18,526 -21,813 -22,927 -35,220 -8.68%
  YoY % -28.05% 22.48% -11.04% 15.07% 4.86% 34.90% -
  Horiz. % 57.98% 45.28% 58.41% 52.60% 61.93% 65.10% 100.00%
NP 47,857 47,952 42,839 56,477 53,201 63,992 97,964 -11.25%
  YoY % -0.20% 11.94% -24.15% 6.16% -16.86% -34.68% -
  Horiz. % 48.85% 48.95% 43.73% 57.65% 54.31% 65.32% 100.00%
NP to SH 47,857 47,952 42,839 56,497 53,201 63,992 97,964 -11.25%
  YoY % -0.20% 11.94% -24.17% 6.20% -16.86% -34.68% -
  Horiz. % 48.85% 48.95% 43.73% 57.67% 54.31% 65.32% 100.00%
Tax Rate 29.91 % 24.96 % 32.44 % 24.70 % 29.08 % 26.38 % 26.44 % 2.08%
  YoY % 19.83% -23.06% 31.34% -15.06% 10.24% -0.23% -
  Horiz. % 113.12% 94.40% 122.69% 93.42% 109.98% 99.77% 100.00%
Total Cost 339,674 254,532 219,166 147,554 238,402 187,326 301,092 2.03%
  YoY % 33.45% 16.14% 48.53% -38.11% 27.27% -37.78% -
  Horiz. % 112.81% 84.54% 72.79% 49.01% 79.18% 62.22% 100.00%
Net Worth 790,896 856,864 809,976 780,596 735,632 641,291 605,332 4.56%
  YoY % -7.70% 5.79% 3.76% 6.11% 14.71% 5.94% -
  Horiz. % 130.65% 141.55% 133.81% 128.95% 121.53% 105.94% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 22,789 16,735 14,354 36,337 0 0 42,215 -9.76%
  YoY % 36.17% 16.59% -60.50% 0.00% 0.00% 0.00% -
  Horiz. % 53.98% 39.64% 34.00% 86.08% 0.00% 0.00% 100.00%
Div Payout % 47.62 % 34.90 % 33.51 % 64.32 % - % - % 43.09 % 1.68%
  YoY % 36.45% 4.15% -47.90% 0.00% 0.00% 0.00% -
  Horiz. % 110.51% 80.99% 77.77% 149.27% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 790,896 856,864 809,976 780,596 735,632 641,291 605,332 4.56%
  YoY % -7.70% 5.79% 3.76% 6.11% 14.71% 5.94% -
  Horiz. % 130.65% 141.55% 133.81% 128.95% 121.53% 105.94% 100.00%
NOSH 403,518 422,100 411,155 408,689 399,800 375,024 375,983 1.18%
  YoY % -4.40% 2.66% 0.60% 2.22% 6.61% -0.26% -
  Horiz. % 107.32% 112.27% 109.35% 108.70% 106.33% 99.74% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.35 % 15.85 % 16.35 % 27.68 % 18.24 % 25.46 % 24.55 % -10.81%
  YoY % -22.08% -3.06% -40.93% 51.75% -28.36% 3.71% -
  Horiz. % 50.31% 64.56% 66.60% 112.75% 74.30% 103.71% 100.00%
ROE 6.05 % 5.60 % 5.29 % 7.24 % 7.23 % 9.98 % 16.18 % -15.12%
  YoY % 8.04% 5.86% -26.93% 0.14% -27.56% -38.32% -
  Horiz. % 37.39% 34.61% 32.69% 44.75% 44.68% 61.68% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 96.04 71.66 63.72 49.92 72.94 67.01 106.14 -1.65%
  YoY % 34.02% 12.46% 27.64% -31.56% 8.85% -36.87% -
  Horiz. % 90.48% 67.51% 60.03% 47.03% 68.72% 63.13% 100.00%
EPS 11.86 11.36 10.42 13.82 13.31 17.06 26.06 -12.29%
  YoY % 4.40% 9.02% -24.60% 3.83% -21.98% -34.54% -
  Horiz. % 45.51% 43.59% 39.98% 53.03% 51.07% 65.46% 100.00%
DPS 5.65 3.96 3.50 9.00 0.00 0.00 11.23 -10.81%
  YoY % 42.68% 13.14% -61.11% 0.00% 0.00% 0.00% -
  Horiz. % 50.31% 35.26% 31.17% 80.14% 0.00% 0.00% 100.00%
NAPS 1.9600 2.0300 1.9700 1.9100 1.8400 1.7100 1.6100 3.33%
  YoY % -3.45% 3.05% 3.14% 3.80% 7.60% 6.21% -
  Horiz. % 121.74% 126.09% 122.36% 118.63% 114.29% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 73.26 57.18 49.53 38.57 55.12 47.51 75.44 -0.49%
  YoY % 28.12% 15.45% 28.42% -30.03% 16.02% -37.02% -
  Horiz. % 97.11% 75.80% 65.65% 51.13% 73.06% 62.98% 100.00%
EPS 9.05 9.06 8.10 10.68 10.06 12.10 18.52 -11.25%
  YoY % -0.11% 11.85% -24.16% 6.16% -16.86% -34.67% -
  Horiz. % 48.87% 48.92% 43.74% 57.67% 54.32% 65.33% 100.00%
DPS 4.31 3.16 2.71 6.87 0.00 0.00 7.98 -9.75%
  YoY % 36.39% 16.61% -60.55% 0.00% 0.00% 0.00% -
  Horiz. % 54.01% 39.60% 33.96% 86.09% 0.00% 0.00% 100.00%
NAPS 1.4951 1.6198 1.5311 1.4756 1.3906 1.2123 1.1443 4.56%
  YoY % -7.70% 5.79% 3.76% 6.11% 14.71% 5.94% -
  Horiz. % 130.66% 141.55% 133.80% 128.95% 121.52% 105.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.9500 1.9900 1.9400 1.9700 1.6000 1.7400 1.7600 -
P/RPS 2.03 2.78 3.04 3.95 2.19 2.60 1.66 3.41%
  YoY % -26.98% -8.55% -23.04% 80.37% -15.77% 56.63% -
  Horiz. % 122.29% 167.47% 183.13% 237.95% 131.93% 156.63% 100.00%
P/EPS 16.44 17.52 18.62 14.25 12.02 10.20 6.75 15.99%
  YoY % -6.16% -5.91% 30.67% 18.55% 17.84% 51.11% -
  Horiz. % 243.56% 259.56% 275.85% 211.11% 178.07% 151.11% 100.00%
EY 6.08 5.71 5.37 7.02 8.32 9.81 14.80 -13.77%
  YoY % 6.48% 6.33% -23.50% -15.62% -15.19% -33.72% -
  Horiz. % 41.08% 38.58% 36.28% 47.43% 56.22% 66.28% 100.00%
DY 2.90 1.99 1.80 4.57 0.00 0.00 6.38 -12.31%
  YoY % 45.73% 10.56% -60.61% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 31.19% 28.21% 71.63% 0.00% 0.00% 100.00%
P/NAPS 0.99 0.98 0.98 1.03 0.87 1.02 1.09 -1.59%
  YoY % 1.02% 0.00% -4.85% 18.39% -14.71% -6.42% -
  Horiz. % 90.83% 89.91% 89.91% 94.50% 79.82% 93.58% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 -
Price 2.0800 1.9000 1.9200 1.7400 1.7000 1.9500 1.5500 -
P/RPS 2.17 2.65 3.01 3.49 2.33 2.91 1.46 6.82%
  YoY % -18.11% -11.96% -13.75% 49.79% -19.93% 99.32% -
  Horiz. % 148.63% 181.51% 206.16% 239.04% 159.59% 199.32% 100.00%
P/EPS 17.54 16.72 18.43 12.59 12.78 11.43 5.95 19.73%
  YoY % 4.90% -9.28% 46.39% -1.49% 11.81% 92.10% -
  Horiz. % 294.79% 281.01% 309.75% 211.60% 214.79% 192.10% 100.00%
EY 5.70 5.98 5.43 7.94 7.83 8.75 16.81 -16.49%
  YoY % -4.68% 10.13% -31.61% 1.40% -10.51% -47.95% -
  Horiz. % 33.91% 35.57% 32.30% 47.23% 46.58% 52.05% 100.00%
DY 2.72 2.09 1.82 5.17 0.00 0.00 7.24 -15.05%
  YoY % 30.14% 14.84% -64.80% 0.00% 0.00% 0.00% -
  Horiz. % 37.57% 28.87% 25.14% 71.41% 0.00% 0.00% 100.00%
P/NAPS 1.06 0.94 0.97 0.91 0.92 1.14 0.96 1.66%
  YoY % 12.77% -3.09% 6.59% -1.09% -19.30% 18.75% -
  Horiz. % 110.42% 97.92% 101.04% 94.79% 95.83% 118.75% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers