[YNHPROP] YoY TTM Result on 30-Jun-2012 [#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

YNH Property Bhd-Q2_30.6.2012.pdf

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	347,316	387,531	302,484	262,005	204,031	291,603	251,318	5.53%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.42%	29.91%	24.96%	32.44%	24.70%	29.08%	26.38%	-
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	9.53%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	8,115	22,789	16,735	14,354	36,337	-	-	-
YoY %	-64.39%	36.18%	16.59%	-60.50%	0.00%	-	-	-
Horiz. %	22.33%	62.72%	46.05%	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%	-	-	-
Horiz. %	53.23%	74.04%	54.26%	52.10%	100.00%	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
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%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.82%	12.35%	15.85%	16.35%	27.68%	18.24%	25.46%	-
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%	-
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%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
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	1.95	1.96	2.03	1.97	1.91	1.84	1.71	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%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 411,155
RPS	92.87	103.62	80.88	70.06	54.56	77.97	67.20	5.53%
YoY %	-10.37%	28.12%	15.44%	28.41%	-30.02%	16.03%	-	-
Horiz. %	138.20%	154.20%	120.36%	104.26%	81.19%	116.03%	100.00%	-
EPS	6.34	12.80	12.82	11.45	15.11	14.23	17.11	-15.24%
YoY %	-50.47%	-0.16%	11.97%	-24.22%	6.18%	-16.83%	-	-
Horiz. %	37.05%	74.81%	74.93%	66.92%	88.31%	83.17%	100.00%	-
DPS	2.17	6.09	4.48	3.84	9.72	0.00	0.00	-
YoY %	-64.37%	35.94%	16.67%	-60.49%	0.00%	0.00%	-	-
Horiz. %	22.33%	62.65%	46.09%	39.51%	100.00%	-	-	-
NAPS	2.117	2.1148	2.2912	2.1658	2.0873	1.967	1.7148	3.57%
YoY %	0.10%	-7.70%	5.79%	3.76%	6.12%	14.71%	-	-
Horiz. %	123.45%	123.33%	133.61%	126.30%	121.72%	114.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.90	1.95	1.99	1.94	1.97	1.60	1.74	-
P/RPS	2.22	2.03	2.78	3.04	3.95	2.19	2.60	-2.59%
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	21.32%
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	-17.59%
YoY %	-49.51%	6.48%	6.33%	-23.50%	-15.63%	-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%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/08/14	28/08/13	29/08/12	26/08/11	26/08/10	25/08/09	-
Price	1.69	2.08	1.90	1.92	1.74	1.70	1.95	-
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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos