Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -4.66%    YoY -     -2.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 212,168 214,086 210,688 207,512 221,044 259,709 285,296 -17.90%
  QoQ % -0.90% 1.61% 1.53% -6.12% -14.89% -8.97% -
  Horiz. % 74.37% 75.04% 73.85% 72.74% 77.48% 91.03% 100.00%
PBT 49,072 65,224 80,797 79,454 85,724 71,453 82,614 -29.32%
  QoQ % -24.76% -19.27% 1.69% -7.31% 19.97% -13.51% -
  Horiz. % 59.40% 78.95% 97.80% 96.17% 103.76% 86.49% 100.00%
Tax -15,432 -20,936 -27,170 -19,206 -22,528 -19,123 -20,554 -17.38%
  QoQ % 26.29% 22.95% -41.47% 14.75% -17.81% 6.97% -
  Horiz. % 75.08% 101.86% 132.19% 93.44% 109.60% 93.03% 100.00%
NP 33,640 44,288 53,626 60,248 63,196 52,330 62,060 -33.49%
  QoQ % -24.04% -17.41% -10.99% -4.66% 20.76% -15.68% -
  Horiz. % 54.21% 71.36% 86.41% 97.08% 101.83% 84.32% 100.00%
NP to SH 33,640 44,288 53,626 60,248 63,196 52,330 62,060 -33.49%
  QoQ % -24.04% -17.41% -10.99% -4.66% 20.76% -15.68% -
  Horiz. % 54.21% 71.36% 86.41% 97.08% 101.83% 84.32% 100.00%
Tax Rate 31.45 % 32.10 % 33.63 % 24.17 % 26.28 % 26.76 % 24.88 % 16.89%
  QoQ % -2.02% -4.55% 39.14% -8.03% -1.79% 7.56% -
  Horiz. % 126.41% 129.02% 135.17% 97.15% 105.63% 107.56% 100.00%
Total Cost 178,528 169,798 157,061 147,264 157,848 207,379 223,236 -13.83%
  QoQ % 5.14% 8.11% 6.65% -6.71% -23.88% -7.10% -
  Horiz. % 79.97% 76.06% 70.36% 65.97% 70.71% 92.90% 100.00%
Net Worth 799,975 787,929 783,188 778,576 772,682 743,530 735,131 5.79%
  QoQ % 1.53% 0.61% 0.59% 0.76% 3.92% 1.14% -
  Horiz. % 108.82% 107.18% 106.54% 105.91% 105.11% 101.14% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 18,371 8,321 244 - 17,988 7,990 -
  QoQ % 0.00% 120.77% 3,302.33% 0.00% 0.00% 125.12% -
  Horiz. % 0.00% 229.91% 104.14% 3.06% 0.00% 225.12% 100.00%
Div Payout % - % 41.48 % 15.52 % 0.41 % - % 34.38 % 12.88 % -
  QoQ % 0.00% 167.27% 3,685.37% 0.00% 0.00% 166.93% -
  Horiz. % 0.00% 322.05% 120.50% 3.18% 0.00% 266.93% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 799,975 787,929 783,188 778,576 772,682 743,530 735,131 5.79%
  QoQ % 1.53% 0.61% 0.59% 0.76% 3.92% 1.14% -
  Horiz. % 108.82% 107.18% 106.54% 105.91% 105.11% 101.14% 100.00%
NOSH 410,243 408,253 407,910 407,631 406,675 399,747 399,527 1.78%
  QoQ % 0.49% 0.08% 0.07% 0.24% 1.73% 0.05% -
  Horiz. % 102.68% 102.18% 102.10% 102.03% 101.79% 100.05% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.86 % 20.69 % 25.45 % 29.03 % 28.59 % 20.15 % 21.75 % -18.97%
  QoQ % -23.34% -18.70% -12.33% 1.54% 41.89% -7.36% -
  Horiz. % 72.92% 95.13% 117.01% 133.47% 131.45% 92.64% 100.00%
ROE 4.21 % 5.62 % 6.85 % 7.74 % 8.18 % 7.04 % 8.44 % -37.08%
  QoQ % -25.09% -17.96% -11.50% -5.38% 16.19% -16.59% -
  Horiz. % 49.88% 66.59% 81.16% 91.71% 96.92% 83.41% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 51.72 52.44 51.65 50.91 54.35 64.97 71.41 -19.34%
  QoQ % -1.37% 1.53% 1.45% -6.33% -16.35% -9.02% -
  Horiz. % 72.43% 73.44% 72.33% 71.29% 76.11% 90.98% 100.00%
EPS 8.20 10.84 13.15 14.78 15.52 13.09 15.53 -34.65%
  QoQ % -24.35% -17.57% -11.03% -4.77% 18.56% -15.71% -
  Horiz. % 52.80% 69.80% 84.67% 95.17% 99.94% 84.29% 100.00%
DPS 0.00 4.50 2.04 0.06 0.00 4.50 2.00 -
  QoQ % 0.00% 120.59% 3,300.00% 0.00% 0.00% 125.00% -
  Horiz. % 0.00% 225.00% 102.00% 3.00% 0.00% 225.00% 100.00%
NAPS 1.9500 1.9300 1.9200 1.9100 1.9000 1.8600 1.8400 3.94%
  QoQ % 1.04% 0.52% 0.52% 0.53% 2.15% 1.09% -
  Horiz. % 105.98% 104.89% 104.35% 103.80% 103.26% 101.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.11 40.47 39.83 39.23 41.79 49.09 53.93 -17.90%
  QoQ % -0.89% 1.61% 1.53% -6.13% -14.87% -8.97% -
  Horiz. % 74.37% 75.04% 73.86% 72.74% 77.49% 91.03% 100.00%
EPS 6.36 8.37 10.14 11.39 11.95 9.89 11.73 -33.48%
  QoQ % -24.01% -17.46% -10.97% -4.69% 20.83% -15.69% -
  Horiz. % 54.22% 71.36% 86.45% 97.10% 101.88% 84.31% 100.00%
DPS 0.00 3.47 1.57 0.05 0.00 3.40 1.51 -
  QoQ % 0.00% 121.02% 3,040.00% 0.00% 0.00% 125.17% -
  Horiz. % 0.00% 229.80% 103.97% 3.31% 0.00% 225.17% 100.00%
NAPS 1.5122 1.4895 1.4805 1.4718 1.4606 1.4055 1.3897 5.79%
  QoQ % 1.52% 0.61% 0.59% 0.77% 3.92% 1.14% -
  Horiz. % 108.81% 107.18% 106.53% 105.91% 105.10% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.9000 1.8000 1.6900 1.9700 1.8800 1.7000 1.7300 -
P/RPS 3.67 3.43 3.27 3.87 3.46 2.62 2.42 31.96%
  QoQ % 7.00% 4.89% -15.50% 11.85% 32.06% 8.26% -
  Horiz. % 151.65% 141.74% 135.12% 159.92% 142.98% 108.26% 100.00%
P/EPS 23.17 16.59 12.85 13.33 12.10 12.99 11.14 62.87%
  QoQ % 39.66% 29.11% -3.60% 10.17% -6.85% 16.61% -
  Horiz. % 207.99% 148.92% 115.35% 119.66% 108.62% 116.61% 100.00%
EY 4.32 6.03 7.78 7.50 8.27 7.70 8.98 -38.58%
  QoQ % -28.36% -22.49% 3.73% -9.31% 7.40% -14.25% -
  Horiz. % 48.11% 67.15% 86.64% 83.52% 92.09% 85.75% 100.00%
DY 0.00 2.50 1.21 0.03 0.00 2.65 1.16 -
  QoQ % 0.00% 106.61% 3,933.33% 0.00% 0.00% 128.45% -
  Horiz. % 0.00% 215.52% 104.31% 2.59% 0.00% 228.45% 100.00%
P/NAPS 0.97 0.93 0.88 1.03 0.99 0.91 0.94 2.11%
  QoQ % 4.30% 5.68% -14.56% 4.04% 8.79% -3.19% -
  Horiz. % 103.19% 98.94% 93.62% 109.57% 105.32% 96.81% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 -
Price 1.9700 1.8800 1.7900 1.7400 1.9600 2.1200 1.7700 -
P/RPS 3.81 3.59 3.47 3.42 3.61 3.26 2.48 33.11%
  QoQ % 6.13% 3.46% 1.46% -5.26% 10.74% 31.45% -
  Horiz. % 153.63% 144.76% 139.92% 137.90% 145.56% 131.45% 100.00%
P/EPS 24.02 17.33 13.62 11.77 12.61 16.19 11.39 64.37%
  QoQ % 38.60% 27.24% 15.72% -6.66% -22.11% 42.14% -
  Horiz. % 210.89% 152.15% 119.58% 103.34% 110.71% 142.14% 100.00%
EY 4.16 5.77 7.34 8.49 7.93 6.17 8.78 -39.20%
  QoQ % -27.90% -21.39% -13.55% 7.06% 28.53% -29.73% -
  Horiz. % 47.38% 65.72% 83.60% 96.70% 90.32% 70.27% 100.00%
DY 0.00 2.39 1.14 0.03 0.00 2.12 1.13 -
  QoQ % 0.00% 109.65% 3,700.00% 0.00% 0.00% 87.61% -
  Horiz. % 0.00% 211.50% 100.88% 2.65% 0.00% 187.61% 100.00%
P/NAPS 1.01 0.97 0.93 0.91 1.03 1.14 0.96 3.44%
  QoQ % 4.12% 4.30% 2.20% -11.65% -9.65% 18.75% -
  Horiz. % 105.21% 101.04% 96.88% 94.79% 107.29% 118.75% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers