Highlights

[YNHPROP] YoY TTM 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 -     10.75%    YoY -     -24.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 347,316 387,531 302,484 262,005 204,031 291,603 251,318 5.54%
  YoY % -10.38% 28.12% 15.45% 28.41% -30.03% 16.03% -
  Horiz. % 138.20% 154.20% 120.36% 104.25% 81.18% 116.03% 100.00%
PBT 40,456 68,277 63,899 63,411 75,003 75,014 86,919 -11.96%
  YoY % -40.75% 6.85% 0.77% -15.46% -0.01% -13.70% -
  Horiz. % 46.54% 78.55% 73.52% 72.95% 86.29% 86.30% 100.00%
Tax -16,755 -20,420 -15,947 -20,572 -18,526 -21,813 -22,927 -5.09%
  YoY % 17.95% -28.05% 22.48% -11.04% 15.07% 4.86% -
  Horiz. % 73.08% 89.07% 69.56% 89.73% 80.80% 95.14% 100.00%
NP 23,701 47,857 47,952 42,839 56,477 53,201 63,992 -15.25%
  YoY % -50.48% -0.20% 11.94% -24.15% 6.16% -16.86% -
  Horiz. % 37.04% 74.79% 74.93% 66.94% 88.26% 83.14% 100.00%
NP to SH 23,701 47,857 47,952 42,839 56,497 53,201 63,992 -15.25%
  YoY % -50.48% -0.20% 11.94% -24.17% 6.20% -16.86% -
  Horiz. % 37.04% 74.79% 74.93% 66.94% 88.29% 83.14% 100.00%
Tax Rate 41.42 % 29.91 % 24.96 % 32.44 % 24.70 % 29.08 % 26.38 % 7.81%
  YoY % 38.48% 19.83% -23.06% 31.34% -15.06% 10.24% -
  Horiz. % 157.01% 113.38% 94.62% 122.97% 93.63% 110.24% 100.00%
Total Cost 323,615 339,674 254,532 219,166 147,554 238,402 187,326 9.54%
  YoY % -4.73% 33.45% 16.14% 48.53% -38.11% 27.27% -
  Horiz. % 172.75% 181.33% 135.88% 117.00% 78.77% 127.27% 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 8,115 22,789 16,735 14,354 36,337 0 0 -
  YoY % -64.39% 36.17% 16.59% -60.50% 0.00% 0.00% -
  Horiz. % 22.33% 62.72% 46.06% 39.50% 100.00% - -
Div Payout % 34.24 % 47.62 % 34.90 % 33.51 % 64.32 % - % - % -
  YoY % -28.10% 36.45% 4.15% -47.90% 0.00% 0.00% -
  Horiz. % 53.23% 74.04% 54.26% 52.10% 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 6.82 % 12.35 % 15.85 % 16.35 % 27.68 % 18.24 % 25.46 % -19.70%
  YoY % -44.78% -22.08% -3.06% -40.93% 51.75% -28.36% -
  Horiz. % 26.79% 48.51% 62.25% 64.22% 108.72% 71.64% 100.00%
ROE 2.99 % 6.05 % 5.60 % 5.29 % 7.24 % 7.23 % 9.98 % -18.19%
  YoY % -50.58% 8.04% 5.86% -26.93% 0.14% -27.56% -
  Horiz. % 29.96% 60.62% 56.11% 53.01% 72.55% 72.44% 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 85.55 96.04 71.66 63.72 49.92 72.94 67.01 4.15%
  YoY % -10.92% 34.02% 12.46% 27.64% -31.56% 8.85% -
  Horiz. % 127.67% 143.32% 106.94% 95.09% 74.50% 108.85% 100.00%
EPS 5.84 11.86 11.36 10.42 13.82 13.31 17.06 -16.35%
  YoY % -50.76% 4.40% 9.02% -24.60% 3.83% -21.98% -
  Horiz. % 34.23% 69.52% 66.59% 61.08% 81.01% 78.02% 100.00%
DPS 2.00 5.65 3.96 3.50 9.00 0.00 0.00 -
  YoY % -64.60% 42.68% 13.14% -61.11% 0.00% 0.00% -
  Horiz. % 22.22% 62.78% 44.00% 38.89% 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 - 528,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.66 73.26 57.18 49.53 38.57 55.12 47.51 5.54%
  YoY % -10.37% 28.12% 15.45% 28.42% -30.03% 16.02% -
  Horiz. % 138.20% 154.20% 120.35% 104.25% 81.18% 116.02% 100.00%
EPS 4.48 9.05 9.06 8.10 10.68 10.06 12.10 -15.25%
  YoY % -50.50% -0.11% 11.85% -24.16% 6.16% -16.86% -
  Horiz. % 37.02% 74.79% 74.88% 66.94% 88.26% 83.14% 100.00%
DPS 1.53 4.31 3.16 2.71 6.87 0.00 0.00 -
  YoY % -64.50% 36.39% 16.61% -60.55% 0.00% 0.00% -
  Horiz. % 22.27% 62.74% 46.00% 39.45% 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 2.22 2.03 2.78 3.04 3.95 2.19 2.60 -2.60%
  YoY % 9.36% -26.98% -8.55% -23.04% 80.37% -15.77% -
  Horiz. % 85.38% 78.08% 106.92% 116.92% 151.92% 84.23% 100.00%
P/EPS 32.55 16.44 17.52 18.62 14.25 12.02 10.20 21.33%
  YoY % 97.99% -6.16% -5.91% 30.67% 18.55% 17.84% -
  Horiz. % 319.12% 161.18% 171.76% 182.55% 139.71% 117.84% 100.00%
EY 3.07 6.08 5.71 5.37 7.02 8.32 9.81 -17.60%
  YoY % -49.51% 6.48% 6.33% -23.50% -15.62% -15.19% -
  Horiz. % 31.29% 61.98% 58.21% 54.74% 71.56% 84.81% 100.00%
DY 1.05 2.90 1.99 1.80 4.57 0.00 0.00 -
  YoY % -63.79% 45.73% 10.56% -60.61% 0.00% 0.00% -
  Horiz. % 22.98% 63.46% 43.54% 39.39% 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 1.98 2.17 2.65 3.01 3.49 2.33 2.91 -6.21%
  YoY % -8.76% -18.11% -11.96% -13.75% 49.79% -19.93% -
  Horiz. % 68.04% 74.57% 91.07% 103.44% 119.93% 80.07% 100.00%
P/EPS 28.95 17.54 16.72 18.43 12.59 12.78 11.43 16.74%
  YoY % 65.05% 4.90% -9.28% 46.39% -1.49% 11.81% -
  Horiz. % 253.28% 153.46% 146.28% 161.24% 110.15% 111.81% 100.00%
EY 3.45 5.70 5.98 5.43 7.94 7.83 8.75 -14.36%
  YoY % -39.47% -4.68% 10.13% -31.61% 1.40% -10.51% -
  Horiz. % 39.43% 65.14% 68.34% 62.06% 90.74% 89.49% 100.00%
DY 1.18 2.72 2.09 1.82 5.17 0.00 0.00 -
  YoY % -56.62% 30.14% 14.84% -64.80% 0.00% 0.00% -
  Horiz. % 22.82% 52.61% 40.43% 35.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS