Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     0.78%    YoY -     5.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 207,512 221,044 259,709 285,296 317,804 375,228 246,584 -10.89%
  QoQ % -6.12% -14.89% -8.97% -10.23% -15.30% 52.17% -
  Horiz. % 84.15% 89.64% 105.32% 115.70% 128.88% 152.17% 100.00%
PBT 79,454 85,724 71,453 82,614 87,268 82,228 70,543 8.28%
  QoQ % -7.31% 19.97% -13.51% -5.33% 6.13% 16.56% -
  Horiz. % 112.63% 121.52% 101.29% 117.11% 123.71% 116.56% 100.00%
Tax -19,206 -22,528 -19,123 -20,554 -25,690 -23,200 -18,631 2.05%
  QoQ % 14.75% -17.81% 6.97% 19.99% -10.73% -24.52% -
  Horiz. % 103.09% 120.92% 102.64% 110.33% 137.89% 124.52% 100.00%
NP 60,248 63,196 52,330 62,060 61,578 59,028 51,912 10.47%
  QoQ % -4.66% 20.76% -15.68% 0.78% 4.32% 13.71% -
  Horiz. % 116.06% 121.74% 100.81% 119.55% 118.62% 113.71% 100.00%
NP to SH 60,248 63,196 52,330 62,060 61,578 59,028 51,912 10.47%
  QoQ % -4.66% 20.76% -15.68% 0.78% 4.32% 13.71% -
  Horiz. % 116.06% 121.74% 100.81% 119.55% 118.62% 113.71% 100.00%
Tax Rate 24.17 % 26.28 % 26.76 % 24.88 % 29.44 % 28.21 % 26.41 % -5.75%
  QoQ % -8.03% -1.79% 7.56% -15.49% 4.36% 6.82% -
  Horiz. % 91.52% 99.51% 101.33% 94.21% 111.47% 106.82% 100.00%
Total Cost 147,264 157,848 207,379 223,236 256,226 316,200 194,672 -17.02%
  QoQ % -6.71% -23.88% -7.10% -12.88% -18.97% 62.43% -
  Horiz. % 75.65% 81.08% 106.53% 114.67% 131.62% 162.43% 100.00%
Net Worth 778,576 772,682 743,530 735,131 733,831 717,908 673,921 10.13%
  QoQ % 0.76% 3.92% 1.14% 0.18% 2.22% 6.53% -
  Horiz. % 115.53% 114.65% 110.33% 109.08% 108.89% 106.53% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 244 - 17,988 7,990 - - - -
  QoQ % 0.00% 0.00% 125.12% 0.00% 0.00% 0.00% -
  Horiz. % 3.06% 0.00% 225.12% 100.00% - - -
Div Payout % 0.41 % - % 34.38 % 12.88 % - % - % - % -
  QoQ % 0.00% 0.00% 166.93% 0.00% 0.00% 0.00% -
  Horiz. % 3.18% 0.00% 266.93% 100.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 778,576 772,682 743,530 735,131 733,831 717,908 673,921 10.13%
  QoQ % 0.76% 3.92% 1.14% 0.18% 2.22% 6.53% -
  Horiz. % 115.53% 114.65% 110.33% 109.08% 108.89% 106.53% 100.00%
NOSH 407,631 406,675 399,747 399,527 398,821 398,837 380,746 4.67%
  QoQ % 0.24% 1.73% 0.05% 0.18% -0.00% 4.75% -
  Horiz. % 107.06% 106.81% 104.99% 104.93% 104.75% 104.75% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.03 % 28.59 % 20.15 % 21.75 % 19.38 % 15.73 % 21.05 % 23.97%
  QoQ % 1.54% 41.89% -7.36% 12.23% 23.20% -25.27% -
  Horiz. % 137.91% 135.82% 95.72% 103.33% 92.07% 74.73% 100.00%
ROE 7.74 % 8.18 % 7.04 % 8.44 % 8.39 % 8.22 % 7.70 % 0.35%
  QoQ % -5.38% 16.19% -16.59% 0.60% 2.07% 6.75% -
  Horiz. % 100.52% 106.23% 91.43% 109.61% 108.96% 106.75% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.91 54.35 64.97 71.41 79.69 94.08 64.76 -14.86%
  QoQ % -6.33% -16.35% -9.02% -10.39% -15.30% 45.27% -
  Horiz. % 78.61% 83.93% 100.32% 110.27% 123.05% 145.27% 100.00%
EPS 14.78 15.52 13.09 15.53 15.44 14.80 13.63 5.56%
  QoQ % -4.77% 18.56% -15.71% 0.58% 4.32% 8.58% -
  Horiz. % 108.44% 113.87% 96.04% 113.94% 113.28% 108.58% 100.00%
DPS 0.06 0.00 4.50 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.00% 0.00% 225.00% 100.00% - - -
NAPS 1.9100 1.9000 1.8600 1.8400 1.8400 1.8000 1.7700 5.22%
  QoQ % 0.53% 2.15% 1.09% 0.00% 2.22% 1.69% -
  Horiz. % 107.91% 107.34% 105.08% 103.95% 103.95% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.23 41.79 49.09 53.93 60.08 70.93 46.61 -10.88%
  QoQ % -6.13% -14.87% -8.97% -10.24% -15.30% 52.18% -
  Horiz. % 84.17% 89.66% 105.32% 115.70% 128.90% 152.18% 100.00%
EPS 11.39 11.95 9.89 11.73 11.64 11.16 9.81 10.50%
  QoQ % -4.69% 20.83% -15.69% 0.77% 4.30% 13.76% -
  Horiz. % 116.11% 121.81% 100.82% 119.57% 118.65% 113.76% 100.00%
DPS 0.05 0.00 3.40 1.51 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 125.17% 0.00% 0.00% 0.00% -
  Horiz. % 3.31% 0.00% 225.17% 100.00% - - -
NAPS 1.4718 1.4606 1.4055 1.3897 1.3872 1.3571 1.2740 10.13%
  QoQ % 0.77% 3.92% 1.14% 0.18% 2.22% 6.52% -
  Horiz. % 115.53% 114.65% 110.32% 109.08% 108.89% 106.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.9700 1.8800 1.7000 1.7300 1.6000 1.5600 1.5300 -
P/RPS 3.87 3.46 2.62 2.42 2.01 1.66 2.36 39.19%
  QoQ % 11.85% 32.06% 8.26% 20.40% 21.08% -29.66% -
  Horiz. % 163.98% 146.61% 111.02% 102.54% 85.17% 70.34% 100.00%
P/EPS 13.33 12.10 12.99 11.14 10.36 10.54 11.22 12.21%
  QoQ % 10.17% -6.85% 16.61% 7.53% -1.71% -6.06% -
  Horiz. % 118.81% 107.84% 115.78% 99.29% 92.34% 93.94% 100.00%
EY 7.50 8.27 7.70 8.98 9.65 9.49 8.91 -10.88%
  QoQ % -9.31% 7.40% -14.25% -6.94% 1.69% 6.51% -
  Horiz. % 84.18% 92.82% 86.42% 100.79% 108.31% 106.51% 100.00%
DY 0.03 0.00 2.65 1.16 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 128.45% 0.00% 0.00% 0.00% -
  Horiz. % 2.59% 0.00% 228.45% 100.00% - - -
P/NAPS 1.03 0.99 0.91 0.94 0.87 0.87 0.86 12.82%
  QoQ % 4.04% 8.79% -3.19% 8.05% 0.00% 1.16% -
  Horiz. % 119.77% 115.12% 105.81% 109.30% 101.16% 101.16% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 -
Price 1.7400 1.9600 2.1200 1.7700 1.7000 1.7600 1.6900 -
P/RPS 3.42 3.61 3.26 2.48 2.13 1.87 2.61 19.80%
  QoQ % -5.26% 10.74% 31.45% 16.43% 13.90% -28.35% -
  Horiz. % 131.03% 138.31% 124.90% 95.02% 81.61% 71.65% 100.00%
P/EPS 11.77 12.61 16.19 11.39 11.01 11.89 12.40 -3.43%
  QoQ % -6.66% -22.11% 42.14% 3.45% -7.40% -4.11% -
  Horiz. % 94.92% 101.69% 130.56% 91.85% 88.79% 95.89% 100.00%
EY 8.49 7.93 6.17 8.78 9.08 8.41 8.07 3.45%
  QoQ % 7.06% 28.53% -29.73% -3.30% 7.97% 4.21% -
  Horiz. % 105.20% 98.27% 76.46% 108.80% 112.52% 104.21% 100.00%
DY 0.03 0.00 2.12 1.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 87.61% 0.00% 0.00% 0.00% -
  Horiz. % 2.65% 0.00% 187.61% 100.00% - - -
P/NAPS 0.91 1.03 1.14 0.96 0.92 0.98 0.95 -2.83%
  QoQ % -11.65% -9.65% 18.75% 4.35% -6.12% 3.16% -
  Horiz. % 95.79% 108.42% 120.00% 101.05% 96.84% 103.16% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers