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 - 525,000
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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers