Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     4.32%    YoY -     0.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 221,044 259,709 285,296 317,804 375,228 246,584 295,749 -17.66%
  QoQ % -14.89% -8.97% -10.23% -15.30% 52.17% -16.62% -
  Horiz. % 74.74% 87.81% 96.47% 107.46% 126.87% 83.38% 100.00%
PBT 85,724 71,453 82,614 87,268 82,228 70,543 78,750 5.82%
  QoQ % 19.97% -13.51% -5.33% 6.13% 16.56% -10.42% -
  Horiz. % 108.85% 90.73% 104.91% 110.82% 104.42% 89.58% 100.00%
Tax -22,528 -19,123 -20,554 -25,690 -23,200 -18,631 -20,069 8.02%
  QoQ % -17.81% 6.97% 19.99% -10.73% -24.52% 7.17% -
  Horiz. % 112.25% 95.28% 102.42% 128.01% 115.60% 92.83% 100.00%
NP 63,196 52,330 62,060 61,578 59,028 51,912 58,681 5.07%
  QoQ % 20.76% -15.68% 0.78% 4.32% 13.71% -11.54% -
  Horiz. % 107.69% 89.18% 105.76% 104.94% 100.59% 88.46% 100.00%
NP to SH 63,196 52,330 62,060 61,578 59,028 51,912 58,681 5.07%
  QoQ % 20.76% -15.68% 0.78% 4.32% 13.71% -11.54% -
  Horiz. % 107.69% 89.18% 105.76% 104.94% 100.59% 88.46% 100.00%
Tax Rate 26.28 % 26.76 % 24.88 % 29.44 % 28.21 % 26.41 % 25.48 % 2.08%
  QoQ % -1.79% 7.56% -15.49% 4.36% 6.82% 3.65% -
  Horiz. % 103.14% 105.02% 97.65% 115.54% 110.71% 103.65% 100.00%
Total Cost 157,848 207,379 223,236 256,226 316,200 194,672 237,068 -23.77%
  QoQ % -23.88% -7.10% -12.88% -18.97% 62.43% -17.88% -
  Horiz. % 66.58% 87.48% 94.17% 108.08% 133.38% 82.12% 100.00%
Net Worth 772,682 743,530 735,131 733,831 717,908 673,921 663,959 10.65%
  QoQ % 3.92% 1.14% 0.18% 2.22% 6.53% 1.50% -
  Horiz. % 116.38% 111.98% 110.72% 110.52% 108.13% 101.50% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 17,988 7,990 - - - - -
  QoQ % 0.00% 125.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 225.12% 100.00% - - - -
Div Payout % - % 34.38 % 12.88 % - % - % - % - % -
  QoQ % 0.00% 166.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 266.93% 100.00% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 772,682 743,530 735,131 733,831 717,908 673,921 663,959 10.65%
  QoQ % 3.92% 1.14% 0.18% 2.22% 6.53% 1.50% -
  Horiz. % 116.38% 111.98% 110.72% 110.52% 108.13% 101.50% 100.00%
NOSH 406,675 399,747 399,527 398,821 398,837 380,746 379,405 4.74%
  QoQ % 1.73% 0.05% 0.18% -0.00% 4.75% 0.35% -
  Horiz. % 107.19% 105.36% 105.30% 105.12% 105.12% 100.35% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 28.59 % 20.15 % 21.75 % 19.38 % 15.73 % 21.05 % 19.84 % 27.61%
  QoQ % 41.89% -7.36% 12.23% 23.20% -25.27% 6.10% -
  Horiz. % 144.10% 101.56% 109.63% 97.68% 79.28% 106.10% 100.00%
ROE 8.18 % 7.04 % 8.44 % 8.39 % 8.22 % 7.70 % 8.84 % -5.05%
  QoQ % 16.19% -16.59% 0.60% 2.07% 6.75% -12.90% -
  Horiz. % 92.53% 79.64% 95.48% 94.91% 92.99% 87.10% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 54.35 64.97 71.41 79.69 94.08 64.76 77.95 -21.39%
  QoQ % -16.35% -9.02% -10.39% -15.30% 45.27% -16.92% -
  Horiz. % 69.72% 83.35% 91.61% 102.23% 120.69% 83.08% 100.00%
EPS 15.52 13.09 15.53 15.44 14.80 13.63 15.47 0.22%
  QoQ % 18.56% -15.71% 0.58% 4.32% 8.58% -11.89% -
  Horiz. % 100.32% 84.62% 100.39% 99.81% 95.67% 88.11% 100.00%
DPS 0.00 4.50 2.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 125.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 225.00% 100.00% - - - -
NAPS 1.9000 1.8600 1.8400 1.8400 1.8000 1.7700 1.7500 5.64%
  QoQ % 2.15% 1.09% 0.00% 2.22% 1.69% 1.14% -
  Horiz. % 108.57% 106.29% 105.14% 105.14% 102.86% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.79 49.09 53.93 60.08 70.93 46.61 55.91 -17.65%
  QoQ % -14.87% -8.97% -10.24% -15.30% 52.18% -16.63% -
  Horiz. % 74.75% 87.80% 96.46% 107.46% 126.86% 83.37% 100.00%
EPS 11.95 9.89 11.73 11.64 11.16 9.81 11.09 5.11%
  QoQ % 20.83% -15.69% 0.77% 4.30% 13.76% -11.54% -
  Horiz. % 107.75% 89.18% 105.77% 104.96% 100.63% 88.46% 100.00%
DPS 0.00 3.40 1.51 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 125.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 225.17% 100.00% - - - -
NAPS 1.4606 1.4055 1.3897 1.3872 1.3571 1.2740 1.2551 10.65%
  QoQ % 3.92% 1.14% 0.18% 2.22% 6.52% 1.51% -
  Horiz. % 116.37% 111.98% 110.72% 110.53% 108.13% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.8800 1.7000 1.7300 1.6000 1.5600 1.5300 1.9000 -
P/RPS 3.46 2.62 2.42 2.01 1.66 2.36 2.44 26.25%
  QoQ % 32.06% 8.26% 20.40% 21.08% -29.66% -3.28% -
  Horiz. % 141.80% 107.38% 99.18% 82.38% 68.03% 96.72% 100.00%
P/EPS 12.10 12.99 11.14 10.36 10.54 11.22 12.28 -0.98%
  QoQ % -6.85% 16.61% 7.53% -1.71% -6.06% -8.63% -
  Horiz. % 98.53% 105.78% 90.72% 84.36% 85.83% 91.37% 100.00%
EY 8.27 7.70 8.98 9.65 9.49 8.91 8.14 1.06%
  QoQ % 7.40% -14.25% -6.94% 1.69% 6.51% 9.46% -
  Horiz. % 101.60% 94.59% 110.32% 118.55% 116.58% 109.46% 100.00%
DY 0.00 2.65 1.16 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 128.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 228.45% 100.00% - - - -
P/NAPS 0.99 0.91 0.94 0.87 0.87 0.86 1.09 -6.22%
  QoQ % 8.79% -3.19% 8.05% 0.00% 1.16% -21.10% -
  Horiz. % 90.83% 83.49% 86.24% 79.82% 79.82% 78.90% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 -
Price 1.9600 2.1200 1.7700 1.7000 1.7600 1.6900 1.6700 -
P/RPS 3.61 3.26 2.48 2.13 1.87 2.61 2.14 41.75%
  QoQ % 10.74% 31.45% 16.43% 13.90% -28.35% 21.96% -
  Horiz. % 168.69% 152.34% 115.89% 99.53% 87.38% 121.96% 100.00%
P/EPS 12.61 16.19 11.39 11.01 11.89 12.40 10.80 10.89%
  QoQ % -22.11% 42.14% 3.45% -7.40% -4.11% 14.81% -
  Horiz. % 116.76% 149.91% 105.46% 101.94% 110.09% 114.81% 100.00%
EY 7.93 6.17 8.78 9.08 8.41 8.07 9.26 -9.83%
  QoQ % 28.53% -29.73% -3.30% 7.97% 4.21% -12.85% -
  Horiz. % 85.64% 66.63% 94.82% 98.06% 90.82% 87.15% 100.00%
DY 0.00 2.12 1.13 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 87.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 187.61% 100.00% - - - -
P/NAPS 1.03 1.14 0.96 0.92 0.98 0.95 0.95 5.54%
  QoQ % -9.65% 18.75% 4.35% -6.12% 3.16% 0.00% -
  Horiz. % 108.42% 120.00% 101.05% 96.84% 103.16% 100.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers