Highlights

[YNHPROP] YoY Quarter 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 -     120.00%    YoY -     28.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 43,861 138,873 79,560 86,245 48,495 65,095 73,999 -8.34%
  YoY % -68.42% 74.55% -7.75% 77.84% -25.50% -12.03% -
  Horiz. % 59.27% 187.67% 107.51% 116.55% 65.53% 87.97% 100.00%
PBT 4,671 19,097 19,725 22,270 18,295 23,076 20,962 -22.13%
  YoY % -75.54% -3.18% -11.43% 21.73% -20.72% 10.08% -
  Horiz. % 22.28% 91.10% 94.10% 106.24% 87.28% 110.08% 100.00%
Tax -2,235 -6,023 -5,458 -3,768 -3,950 -7,044 -5,511 -13.96%
  YoY % 62.89% -10.35% -44.85% 4.61% 43.92% -27.82% -
  Horiz. % 40.56% 109.29% 99.04% 68.37% 71.67% 127.82% 100.00%
NP 2,436 13,074 14,267 18,502 14,345 16,032 15,451 -26.49%
  YoY % -81.37% -8.36% -22.89% 28.98% -10.52% 3.76% -
  Horiz. % 15.77% 84.62% 92.34% 119.75% 92.84% 103.76% 100.00%
NP to SH 2,436 13,074 14,267 18,502 14,345 16,032 15,451 -26.49%
  YoY % -81.37% -8.36% -22.89% 28.98% -10.52% 3.76% -
  Horiz. % 15.77% 84.62% 92.34% 119.75% 92.84% 103.76% 100.00%
Tax Rate 47.85 % 31.54 % 27.67 % 16.92 % 21.59 % 30.53 % 26.29 % 10.49%
  YoY % 51.71% 13.99% 63.53% -21.63% -29.28% 16.13% -
  Horiz. % 182.01% 119.97% 105.25% 64.36% 82.12% 116.13% 100.00%
Total Cost 41,425 125,799 65,293 67,743 34,150 49,063 58,548 -5.60%
  YoY % -67.07% 92.67% -3.62% 98.37% -30.40% -16.20% -
  Horiz. % 70.75% 214.86% 111.52% 115.71% 58.33% 83.80% 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 - 8,070 10,552 8,223 122 - - -
  YoY % 0.00% -23.52% 28.33% 6,606.94% 0.00% 0.00% -
  Horiz. % 0.00% 6,582.36% 8,606.85% 6,706.94% 100.00% - -
Div Payout % - % 61.73 % 73.96 % 44.44 % 0.85 % - % - % -
  YoY % 0.00% -16.54% 66.43% 5,128.24% 0.00% 0.00% -
  Horiz. % 0.00% 7,262.35% 8,701.18% 5,228.23% 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 5.55 % 9.41 % 17.93 % 21.45 % 29.58 % 24.63 % 20.88 % -19.81%
  YoY % -41.02% -47.52% -16.41% -27.48% 20.10% 17.96% -
  Horiz. % 26.58% 45.07% 85.87% 102.73% 141.67% 117.96% 100.00%
ROE 0.31 % 1.65 % 1.67 % 2.28 % 1.84 % 2.18 % 2.41 % -28.94%
  YoY % -81.21% -1.20% -26.75% 23.91% -15.60% -9.54% -
  Horiz. % 12.86% 68.46% 69.29% 94.61% 76.35% 90.46% 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 10.80 34.42 18.85 20.98 11.87 16.28 19.73 -9.55%
  YoY % -68.62% 82.60% -10.15% 76.75% -27.09% -17.49% -
  Horiz. % 54.74% 174.46% 95.54% 106.34% 60.16% 82.51% 100.00%
EPS 0.60 3.24 3.38 4.50 3.51 4.01 4.12 -27.46%
  YoY % -81.48% -4.14% -24.89% 28.21% -12.47% -2.67% -
  Horiz. % 14.56% 78.64% 82.04% 109.22% 85.19% 97.33% 100.00%
DPS 0.00 2.00 2.50 2.00 0.03 0.00 0.00 -
  YoY % 0.00% -20.00% 25.00% 6,566.67% 0.00% 0.00% -
  Horiz. % 0.00% 6,666.67% 8,333.33% 6,666.67% 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 8.29 26.25 15.04 16.30 9.17 12.31 13.99 -8.35%
  YoY % -68.42% 74.53% -7.73% 77.75% -25.51% -12.01% -
  Horiz. % 59.26% 187.63% 107.51% 116.51% 65.55% 87.99% 100.00%
EPS 0.46 2.47 2.70 3.50 2.71 3.03 2.92 -26.50%
  YoY % -81.38% -8.52% -22.86% 29.15% -10.56% 3.77% -
  Horiz. % 15.75% 84.59% 92.47% 119.86% 92.81% 103.77% 100.00%
DPS 0.00 1.53 1.99 1.55 0.02 0.00 0.00 -
  YoY % 0.00% -23.12% 28.39% 7,650.00% 0.00% 0.00% -
  Horiz. % 0.00% 7,650.00% 9,950.00% 7,750.00% 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 17.59 5.67 10.56 9.25 16.60 9.83 8.82 12.19%
  YoY % 210.23% -46.31% 14.16% -44.28% 68.87% 11.45% -
  Horiz. % 199.43% 64.29% 119.73% 104.88% 188.21% 111.45% 100.00%
P/EPS 316.67 60.19 58.88 43.11 56.13 39.90 42.23 39.88%
  YoY % 426.12% 2.22% 36.58% -23.20% 40.68% -5.52% -
  Horiz. % 749.87% 142.53% 139.43% 102.08% 132.91% 94.48% 100.00%
EY 0.32 1.66 1.70 2.32 1.78 2.51 2.37 -28.36%
  YoY % -80.72% -2.35% -26.72% 30.34% -29.08% 5.91% -
  Horiz. % 13.50% 70.04% 71.73% 97.89% 75.11% 105.91% 100.00%
DY 0.00 1.03 1.26 1.03 0.02 0.00 0.00 -
  YoY % 0.00% -18.25% 22.33% 5,050.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,150.00% 6,300.00% 5,150.00% 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 15.64 6.04 10.08 9.15 14.66 10.44 9.88 7.95%
  YoY % 158.94% -40.08% 10.16% -37.59% 40.42% 5.67% -
  Horiz. % 158.30% 61.13% 102.02% 92.61% 148.38% 105.67% 100.00%
P/EPS 281.67 64.20 56.21 42.67 49.57 42.39 47.33 34.60%
  YoY % 338.74% 14.21% 31.73% -13.92% 16.94% -10.44% -
  Horiz. % 595.12% 135.64% 118.76% 90.15% 104.73% 89.56% 100.00%
EY 0.36 1.56 1.78 2.34 2.02 2.36 2.11 -25.52%
  YoY % -76.92% -12.36% -23.93% 15.84% -14.41% 11.85% -
  Horiz. % 17.06% 73.93% 84.36% 110.90% 95.73% 111.85% 100.00%
DY 0.00 0.96 1.32 1.04 0.02 0.00 0.00 -
  YoY % 0.00% -27.27% 26.92% 5,100.00% 0.00% 0.00% -
  Horiz. % 0.00% 4,800.00% 6,600.00% 5,200.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS