Highlights

[YNHPROP] YoY TTM 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 -     -16.04%    YoY -     -33.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 442,328 328,218 309,169 224,255 220,631 300,507 324,178 5.31%
  YoY % 34.77% 6.16% 37.86% 1.64% -26.58% -7.30% -
  Horiz. % 136.45% 101.25% 95.37% 69.18% 68.06% 92.70% 100.00%
PBT 54,882 68,905 66,444 59,436 79,784 72,900 102,572 -9.89%
  YoY % -20.35% 3.70% 11.79% -25.50% 9.44% -28.93% -
  Horiz. % 53.51% 67.18% 64.78% 57.95% 77.78% 71.07% 100.00%
Tax -20,543 -19,855 -14,257 -20,754 -21,620 -20,280 -27,261 -4.60%
  YoY % -3.47% -39.26% 31.30% 4.01% -6.61% 25.61% -
  Horiz. % 75.36% 72.83% 52.30% 76.13% 79.31% 74.39% 100.00%
NP 34,339 49,050 52,187 38,682 58,164 52,620 75,311 -12.26%
  YoY % -29.99% -6.01% 34.91% -33.49% 10.54% -30.13% -
  Horiz. % 45.60% 65.13% 69.30% 51.36% 77.23% 69.87% 100.00%
NP to SH 34,339 49,050 52,187 38,682 58,184 52,620 75,311 -12.26%
  YoY % -29.99% -6.01% 34.91% -33.52% 10.57% -30.13% -
  Horiz. % 45.60% 65.13% 69.30% 51.36% 77.26% 69.87% 100.00%
Tax Rate 37.43 % 28.82 % 21.46 % 34.92 % 27.10 % 27.82 % 26.58 % 5.87%
  YoY % 29.88% 34.30% -38.55% 28.86% -2.59% 4.67% -
  Horiz. % 140.82% 108.43% 80.74% 131.38% 101.96% 104.67% 100.00%
Total Cost 407,989 279,168 256,982 185,573 162,467 247,887 248,867 8.58%
  YoY % 46.14% 8.63% 38.48% 14.22% -34.46% -0.39% -
  Horiz. % 163.94% 112.18% 103.26% 74.57% 65.28% 99.61% 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 16,185 25,271 14,406 6,253 24,156 0 22,558 -5.38%
  YoY % -35.95% 75.42% 130.36% -74.11% 0.00% 0.00% -
  Horiz. % 71.75% 112.03% 63.86% 27.72% 107.08% 0.00% 100.00%
Div Payout % 47.14 % 51.52 % 27.61 % 16.17 % 41.52 % - % 29.95 % 7.85%
  YoY % -8.50% 86.60% 70.75% -61.05% 0.00% 0.00% -
  Horiz. % 157.40% 172.02% 92.19% 53.99% 138.63% 0.00% 100.00%
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 7.76 % 14.94 % 16.88 % 17.25 % 26.36 % 17.51 % 23.23 % -16.69%
  YoY % -48.06% -11.49% -2.14% -34.56% 50.54% -24.62% -
  Horiz. % 33.41% 64.31% 72.66% 74.26% 113.47% 75.38% 100.00%
ROE 4.18 % 5.90 % 6.24 % 4.84 % 7.53 % 7.33 % 11.99 % -16.10%
  YoY % -29.15% -5.45% 28.93% -35.72% 2.73% -38.87% -
  Horiz. % 34.86% 49.21% 52.04% 40.37% 62.80% 61.13% 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 107.63 78.52 74.72 54.66 54.25 75.35 86.74 3.66%
  YoY % 37.07% 5.09% 36.70% 0.76% -28.00% -13.13% -
  Horiz. % 124.08% 90.52% 86.14% 63.02% 62.54% 86.87% 100.00%
EPS 8.36 11.73 12.61 9.43 14.31 13.19 20.15 -13.63%
  YoY % -28.73% -6.98% 33.72% -34.10% 8.49% -34.54% -
  Horiz. % 41.49% 58.21% 62.58% 46.80% 71.02% 65.46% 100.00%
DPS 4.00 6.00 3.50 1.53 6.02 0.00 6.04 -6.63%
  YoY % -33.33% 71.43% 128.76% -74.58% 0.00% 0.00% -
  Horiz. % 66.23% 99.34% 57.95% 25.33% 99.67% 0.00% 100.00%
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 - 528,999
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 83.62 62.05 58.44 42.39 41.71 56.81 61.28 5.31%
  YoY % 34.76% 6.18% 37.86% 1.63% -26.58% -7.29% -
  Horiz. % 136.46% 101.26% 95.37% 69.17% 68.06% 92.71% 100.00%
EPS 6.49 9.27 9.87 7.31 11.00 9.95 14.24 -12.27%
  YoY % -29.99% -6.08% 35.02% -33.55% 10.55% -30.13% -
  Horiz. % 45.58% 65.10% 69.31% 51.33% 77.25% 69.87% 100.00%
DPS 3.06 4.78 2.72 1.18 4.57 0.00 4.26 -5.36%
  YoY % -35.98% 75.74% 130.51% -74.18% 0.00% 0.00% -
  Horiz. % 71.83% 112.21% 63.85% 27.70% 107.28% 0.00% 100.00%
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 1.77 2.36 2.54 3.48 3.47 2.07 1.18 6.99%
  YoY % -25.00% -7.09% -27.01% 0.29% 67.63% 75.42% -
  Horiz. % 150.00% 200.00% 215.25% 294.92% 294.07% 175.42% 100.00%
P/EPS 22.74 15.76 15.07 20.15 13.14 11.82 5.06 28.45%
  YoY % 44.29% 4.58% -25.21% 53.35% 11.17% 133.60% -
  Horiz. % 449.41% 311.46% 297.83% 398.22% 259.68% 233.60% 100.00%
EY 4.40 6.34 6.64 4.96 7.61 8.46 19.76 -22.14%
  YoY % -30.60% -4.52% 33.87% -34.82% -10.05% -57.19% -
  Horiz. % 22.27% 32.09% 33.60% 25.10% 38.51% 42.81% 100.00%
DY 2.11 3.24 1.84 0.81 3.20 0.00 5.92 -15.79%
  YoY % -34.88% 76.09% 127.16% -74.69% 0.00% 0.00% -
  Horiz. % 35.64% 54.73% 31.08% 13.68% 54.05% 0.00% 100.00%
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 1.78 2.48 2.86 3.60 3.61 2.34 1.69 0.87%
  YoY % -28.23% -13.29% -20.56% -0.28% 54.27% 38.46% -
  Horiz. % 105.33% 146.75% 169.23% 213.02% 213.61% 138.46% 100.00%
P/EPS 22.98 16.62 16.97 20.89 13.70 13.34 7.30 21.05%
  YoY % 38.27% -2.06% -18.76% 52.48% 2.70% 82.74% -
  Horiz. % 314.79% 227.67% 232.47% 286.16% 187.67% 182.74% 100.00%
EY 4.35 6.02 5.89 4.79 7.30 7.50 13.71 -17.41%
  YoY % -27.74% 2.21% 22.96% -34.38% -2.67% -45.30% -
  Horiz. % 31.73% 43.91% 42.96% 34.94% 53.25% 54.70% 100.00%
DY 2.08 3.08 1.64 0.78 3.07 0.00 4.11 -10.73%
  YoY % -32.47% 87.80% 110.26% -74.59% 0.00% 0.00% -
  Horiz. % 50.61% 74.94% 39.90% 18.98% 74.70% 0.00% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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