Highlights

[YNHPROP] YoY TTM 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 -     -9.38%    YoY -     -19.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 444,379 303,623 281,526 226,474 259,177 269,627 349,984 4.06%
  YoY % 46.36% 7.85% 24.31% -12.62% -3.88% -22.96% -
  Horiz. % 126.97% 86.75% 80.44% 64.71% 74.05% 77.04% 100.00%
PBT 69,261 60,180 63,429 68,599 78,910 72,438 118,660 -8.58%
  YoY % 15.09% -5.12% -7.54% -13.07% 8.93% -38.95% -
  Horiz. % 58.37% 50.72% 53.45% 57.81% 66.50% 61.05% 100.00%
Tax -23,088 -17,135 -13,839 -22,548 -21,768 -19,401 -31,834 -5.21%
  YoY % -34.74% -23.82% 38.62% -3.58% -12.20% 39.06% -
  Horiz. % 72.53% 53.83% 43.47% 70.83% 68.38% 60.94% 100.00%
NP 46,173 43,045 49,590 46,051 57,142 53,037 86,826 -9.99%
  YoY % 7.27% -13.20% 7.68% -19.41% 7.74% -38.92% -
  Horiz. % 53.18% 49.58% 57.11% 53.04% 65.81% 61.08% 100.00%
NP to SH 46,173 43,045 49,590 46,071 57,142 53,037 86,826 -9.99%
  YoY % 7.27% -13.20% 7.64% -19.37% 7.74% -38.92% -
  Horiz. % 53.18% 49.58% 57.11% 53.06% 65.81% 61.08% 100.00%
Tax Rate 33.33 % 28.47 % 21.82 % 32.87 % 27.59 % 26.78 % 26.83 % 3.68%
  YoY % 17.07% 30.48% -33.62% 19.14% 3.02% -0.19% -
  Horiz. % 124.23% 106.11% 81.33% 122.51% 102.83% 99.81% 100.00%
Total Cost 398,206 260,578 231,936 180,423 202,035 216,590 263,158 7.14%
  YoY % 52.82% 12.35% 28.55% -10.70% -6.72% -17.70% -
  Horiz. % 151.32% 99.02% 88.14% 68.56% 76.77% 82.30% 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 16,185 25,271 14,406 18,391 24,156 0 22,558 -5.38%
  YoY % -35.95% 75.42% -21.67% -23.86% 0.00% 0.00% -
  Horiz. % 71.75% 112.03% 63.86% 81.53% 107.08% 0.00% 100.00%
Div Payout % 35.05 % 58.71 % 29.05 % 39.92 % 42.27 % - % 25.98 % 5.12%
  YoY % -40.30% 102.10% -27.23% -5.56% 0.00% 0.00% -
  Horiz. % 134.91% 225.98% 111.82% 153.66% 162.70% 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 10.39 % 14.18 % 17.61 % 20.33 % 22.05 % 19.67 % 24.81 % -13.50%
  YoY % -26.73% -19.48% -13.38% -7.80% 12.10% -20.72% -
  Horiz. % 41.88% 57.15% 70.98% 81.94% 88.88% 79.28% 100.00%
ROE 5.66 % 5.00 % 5.95 % 5.81 % 7.65 % 7.60 % 14.23 % -14.24%
  YoY % 13.20% -15.97% 2.41% -24.05% 0.66% -46.59% -
  Horiz. % 39.78% 35.14% 41.81% 40.83% 53.76% 53.41% 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 107.93 72.01 68.26 55.15 64.57 68.41 95.76 2.01%
  YoY % 49.88% 5.49% 23.77% -14.59% -5.61% -28.56% -
  Horiz. % 112.71% 75.20% 71.28% 57.59% 67.43% 71.44% 100.00%
EPS 11.21 10.21 12.02 11.22 14.24 13.46 23.76 -11.76%
  YoY % 9.79% -15.06% 7.13% -21.21% 5.79% -43.35% -
  Horiz. % 47.18% 42.97% 50.59% 47.22% 59.93% 56.65% 100.00%
DPS 4.00 6.00 3.50 4.50 6.02 0.00 6.17 -6.97%
  YoY % -33.33% 71.43% -22.22% -25.25% 0.00% 0.00% -
  Horiz. % 64.83% 97.24% 56.73% 72.93% 97.57% 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 - 528,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 84.00 57.40 53.22 42.81 48.99 50.97 66.16 4.06%
  YoY % 46.34% 7.85% 24.32% -12.61% -3.88% -22.96% -
  Horiz. % 126.96% 86.76% 80.44% 64.71% 74.05% 77.04% 100.00%
EPS 8.73 8.14 9.37 8.71 10.80 10.03 16.41 -9.98%
  YoY % 7.25% -13.13% 7.58% -19.35% 7.68% -38.88% -
  Horiz. % 53.20% 49.60% 57.10% 53.08% 65.81% 61.12% 100.00%
DPS 3.06 4.78 2.72 3.48 4.57 0.00 4.26 -5.36%
  YoY % -35.98% 75.74% -21.84% -23.85% 0.00% 0.00% -
  Horiz. % 71.83% 112.21% 63.85% 81.69% 107.28% 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 1.93 2.54 2.77 3.26 2.63 2.24 1.18 8.54%
  YoY % -24.02% -8.30% -15.03% 23.95% 17.41% 89.83% -
  Horiz. % 163.56% 215.25% 234.75% 276.27% 222.88% 189.83% 100.00%
P/EPS 18.55 17.93 15.72 16.04 11.94 11.37 4.76 25.43%
  YoY % 3.46% 14.06% -2.00% 34.34% 5.01% 138.87% -
  Horiz. % 389.71% 376.68% 330.25% 336.97% 250.84% 238.87% 100.00%
EY 5.39 5.58 6.36 6.23 8.37 8.79 21.02 -20.29%
  YoY % -3.41% -12.26% 2.09% -25.57% -4.78% -58.18% -
  Horiz. % 25.64% 26.55% 30.26% 29.64% 39.82% 41.82% 100.00%
DY 1.92 3.28 1.85 2.50 3.54 0.00 5.46 -15.98%
  YoY % -41.46% 77.30% -26.00% -29.38% 0.00% 0.00% -
  Horiz. % 35.16% 60.07% 33.88% 45.79% 64.84% 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 1.80 2.47 2.77 3.41 3.28 2.47 1.04 9.57%
  YoY % -27.13% -10.83% -18.77% 3.96% 32.79% 137.50% -
  Horiz. % 173.08% 237.50% 266.35% 327.88% 315.38% 237.50% 100.00%
P/EPS 17.30 17.44 15.72 16.76 14.89 12.56 4.21 26.55%
  YoY % -0.80% 10.94% -6.21% 12.56% 18.55% 198.34% -
  Horiz. % 410.93% 414.25% 373.40% 398.10% 353.68% 298.34% 100.00%
EY 5.78 5.74 6.36 5.97 6.71 7.96 23.76 -20.98%
  YoY % 0.70% -9.75% 6.53% -11.03% -15.70% -66.50% -
  Horiz. % 24.33% 24.16% 26.77% 25.13% 28.24% 33.50% 100.00%
DY 2.06 3.37 1.85 2.39 2.84 0.00 6.17 -16.70%
  YoY % -38.87% 82.16% -22.59% -15.85% 0.00% 0.00% -
  Horiz. % 33.39% 54.62% 29.98% 38.74% 46.03% 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.
 


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
 
 

325  375  593  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.63-0.04 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 CAREPLS 3.07-0.08 
 MUIIND 0.14+0.02 
 PASUKGB 0.08+0.005 

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!
PARTNERS & BROKERS