Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -15.68%    YoY -     0.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 210,688 207,512 221,044 259,709 285,296 317,804 375,228 -31.92%
  QoQ % 1.53% -6.12% -14.89% -8.97% -10.23% -15.30% -
  Horiz. % 56.15% 55.30% 58.91% 69.21% 76.03% 84.70% 100.00%
PBT 80,797 79,454 85,724 71,453 82,614 87,268 82,228 -1.16%
  QoQ % 1.69% -7.31% 19.97% -13.51% -5.33% 6.13% -
  Horiz. % 98.26% 96.63% 104.25% 86.90% 100.47% 106.13% 100.00%
Tax -27,170 -19,206 -22,528 -19,123 -20,554 -25,690 -23,200 11.10%
  QoQ % -41.47% 14.75% -17.81% 6.97% 19.99% -10.73% -
  Horiz. % 117.11% 82.78% 97.10% 82.43% 88.60% 110.73% 100.00%
NP 53,626 60,248 63,196 52,330 62,060 61,578 59,028 -6.19%
  QoQ % -10.99% -4.66% 20.76% -15.68% 0.78% 4.32% -
  Horiz. % 90.85% 102.07% 107.06% 88.65% 105.14% 104.32% 100.00%
NP to SH 53,626 60,248 63,196 52,330 62,060 61,578 59,028 -6.19%
  QoQ % -10.99% -4.66% 20.76% -15.68% 0.78% 4.32% -
  Horiz. % 90.85% 102.07% 107.06% 88.65% 105.14% 104.32% 100.00%
Tax Rate 33.63 % 24.17 % 26.28 % 26.76 % 24.88 % 29.44 % 28.21 % 12.42%
  QoQ % 39.14% -8.03% -1.79% 7.56% -15.49% 4.36% -
  Horiz. % 119.21% 85.68% 93.16% 94.86% 88.20% 104.36% 100.00%
Total Cost 157,061 147,264 157,848 207,379 223,236 256,226 316,200 -37.25%
  QoQ % 6.65% -6.71% -23.88% -7.10% -12.88% -18.97% -
  Horiz. % 49.67% 46.57% 49.92% 65.58% 70.60% 81.03% 100.00%
Net Worth 783,188 778,576 772,682 743,530 735,131 733,831 717,908 5.97%
  QoQ % 0.59% 0.76% 3.92% 1.14% 0.18% 2.22% -
  Horiz. % 109.09% 108.45% 107.63% 103.57% 102.40% 102.22% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,321 244 - 17,988 7,990 - - -
  QoQ % 3,302.33% 0.00% 0.00% 125.12% 0.00% 0.00% -
  Horiz. % 104.14% 3.06% 0.00% 225.12% 100.00% - -
Div Payout % 15.52 % 0.41 % - % 34.38 % 12.88 % - % - % -
  QoQ % 3,685.37% 0.00% 0.00% 166.93% 0.00% 0.00% -
  Horiz. % 120.50% 3.18% 0.00% 266.93% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 783,188 778,576 772,682 743,530 735,131 733,831 717,908 5.97%
  QoQ % 0.59% 0.76% 3.92% 1.14% 0.18% 2.22% -
  Horiz. % 109.09% 108.45% 107.63% 103.57% 102.40% 102.22% 100.00%
NOSH 407,910 407,631 406,675 399,747 399,527 398,821 398,837 1.51%
  QoQ % 0.07% 0.24% 1.73% 0.05% 0.18% -0.00% -
  Horiz. % 102.27% 102.20% 101.97% 100.23% 100.17% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.45 % 29.03 % 28.59 % 20.15 % 21.75 % 19.38 % 15.73 % 37.78%
  QoQ % -12.33% 1.54% 41.89% -7.36% 12.23% 23.20% -
  Horiz. % 161.79% 184.55% 181.75% 128.10% 138.27% 123.20% 100.00%
ROE 6.85 % 7.74 % 8.18 % 7.04 % 8.44 % 8.39 % 8.22 % -11.44%
  QoQ % -11.50% -5.38% 16.19% -16.59% 0.60% 2.07% -
  Horiz. % 83.33% 94.16% 99.51% 85.64% 102.68% 102.07% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.65 50.91 54.35 64.97 71.41 79.69 94.08 -32.93%
  QoQ % 1.45% -6.33% -16.35% -9.02% -10.39% -15.30% -
  Horiz. % 54.90% 54.11% 57.77% 69.06% 75.90% 84.70% 100.00%
EPS 13.15 14.78 15.52 13.09 15.53 15.44 14.80 -7.57%
  QoQ % -11.03% -4.77% 18.56% -15.71% 0.58% 4.32% -
  Horiz. % 88.85% 99.86% 104.86% 88.45% 104.93% 104.32% 100.00%
DPS 2.04 0.06 0.00 4.50 2.00 0.00 0.00 -
  QoQ % 3,300.00% 0.00% 0.00% 125.00% 0.00% 0.00% -
  Horiz. % 102.00% 3.00% 0.00% 225.00% 100.00% - -
NAPS 1.9200 1.9100 1.9000 1.8600 1.8400 1.8400 1.8000 4.39%
  QoQ % 0.52% 0.53% 2.15% 1.09% 0.00% 2.22% -
  Horiz. % 106.67% 106.11% 105.56% 103.33% 102.22% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.83 39.23 41.79 49.09 53.93 60.08 70.93 -31.91%
  QoQ % 1.53% -6.13% -14.87% -8.97% -10.24% -15.30% -
  Horiz. % 56.15% 55.31% 58.92% 69.21% 76.03% 84.70% 100.00%
EPS 10.14 11.39 11.95 9.89 11.73 11.64 11.16 -6.18%
  QoQ % -10.97% -4.69% 20.83% -15.69% 0.77% 4.30% -
  Horiz. % 90.86% 102.06% 107.08% 88.62% 105.11% 104.30% 100.00%
DPS 1.57 0.05 0.00 3.40 1.51 0.00 0.00 -
  QoQ % 3,040.00% 0.00% 0.00% 125.17% 0.00% 0.00% -
  Horiz. % 103.97% 3.31% 0.00% 225.17% 100.00% - -
NAPS 1.4805 1.4718 1.4606 1.4055 1.3897 1.3872 1.3571 5.97%
  QoQ % 0.59% 0.77% 3.92% 1.14% 0.18% 2.22% -
  Horiz. % 109.09% 108.45% 107.63% 103.57% 102.40% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.6900 1.9700 1.8800 1.7000 1.7300 1.6000 1.5600 -
P/RPS 3.27 3.87 3.46 2.62 2.42 2.01 1.66 57.08%
  QoQ % -15.50% 11.85% 32.06% 8.26% 20.40% 21.08% -
  Horiz. % 196.99% 233.13% 208.43% 157.83% 145.78% 121.08% 100.00%
P/EPS 12.85 13.33 12.10 12.99 11.14 10.36 10.54 14.11%
  QoQ % -3.60% 10.17% -6.85% 16.61% 7.53% -1.71% -
  Horiz. % 121.92% 126.47% 114.80% 123.24% 105.69% 98.29% 100.00%
EY 7.78 7.50 8.27 7.70 8.98 9.65 9.49 -12.40%
  QoQ % 3.73% -9.31% 7.40% -14.25% -6.94% 1.69% -
  Horiz. % 81.98% 79.03% 87.14% 81.14% 94.63% 101.69% 100.00%
DY 1.21 0.03 0.00 2.65 1.16 0.00 0.00 -
  QoQ % 3,933.33% 0.00% 0.00% 128.45% 0.00% 0.00% -
  Horiz. % 104.31% 2.59% 0.00% 228.45% 100.00% - -
P/NAPS 0.88 1.03 0.99 0.91 0.94 0.87 0.87 0.76%
  QoQ % -14.56% 4.04% 8.79% -3.19% 8.05% 0.00% -
  Horiz. % 101.15% 118.39% 113.79% 104.60% 108.05% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 -
Price 1.7900 1.7400 1.9600 2.1200 1.7700 1.7000 1.7600 -
P/RPS 3.47 3.42 3.61 3.26 2.48 2.13 1.87 50.95%
  QoQ % 1.46% -5.26% 10.74% 31.45% 16.43% 13.90% -
  Horiz. % 185.56% 182.89% 193.05% 174.33% 132.62% 113.90% 100.00%
P/EPS 13.62 11.77 12.61 16.19 11.39 11.01 11.89 9.47%
  QoQ % 15.72% -6.66% -22.11% 42.14% 3.45% -7.40% -
  Horiz. % 114.55% 98.99% 106.06% 136.16% 95.79% 92.60% 100.00%
EY 7.34 8.49 7.93 6.17 8.78 9.08 8.41 -8.67%
  QoQ % -13.55% 7.06% 28.53% -29.73% -3.30% 7.97% -
  Horiz. % 87.28% 100.95% 94.29% 73.37% 104.40% 107.97% 100.00%
DY 1.14 0.03 0.00 2.12 1.13 0.00 0.00 -
  QoQ % 3,700.00% 0.00% 0.00% 87.61% 0.00% 0.00% -
  Horiz. % 100.88% 2.65% 0.00% 187.61% 100.00% - -
P/NAPS 0.93 0.91 1.03 1.14 0.96 0.92 0.98 -3.43%
  QoQ % 2.20% -11.65% -9.65% 18.75% 4.35% -6.12% -
  Horiz. % 94.90% 92.86% 105.10% 116.33% 97.96% 93.88% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers