Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     20.76%    YoY -     7.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 214,086 210,688 207,512 221,044 259,709 285,296 317,804 -23.10%
  QoQ % 1.61% 1.53% -6.12% -14.89% -8.97% -10.23% -
  Horiz. % 67.36% 66.29% 65.30% 69.55% 81.72% 89.77% 100.00%
PBT 65,224 80,797 79,454 85,724 71,453 82,614 87,268 -17.60%
  QoQ % -19.27% 1.69% -7.31% 19.97% -13.51% -5.33% -
  Horiz. % 74.74% 92.59% 91.05% 98.23% 81.88% 94.67% 100.00%
Tax -20,936 -27,170 -19,206 -22,528 -19,123 -20,554 -25,690 -12.72%
  QoQ % 22.95% -41.47% 14.75% -17.81% 6.97% 19.99% -
  Horiz. % 81.49% 105.76% 74.76% 87.69% 74.44% 80.01% 100.00%
NP 44,288 53,626 60,248 63,196 52,330 62,060 61,578 -19.68%
  QoQ % -17.41% -10.99% -4.66% 20.76% -15.68% 0.78% -
  Horiz. % 71.92% 87.09% 97.84% 102.63% 84.98% 100.78% 100.00%
NP to SH 44,288 53,626 60,248 63,196 52,330 62,060 61,578 -19.68%
  QoQ % -17.41% -10.99% -4.66% 20.76% -15.68% 0.78% -
  Horiz. % 71.92% 87.09% 97.84% 102.63% 84.98% 100.78% 100.00%
Tax Rate 32.10 % 33.63 % 24.17 % 26.28 % 26.76 % 24.88 % 29.44 % 5.92%
  QoQ % -4.55% 39.14% -8.03% -1.79% 7.56% -15.49% -
  Horiz. % 109.04% 114.23% 82.10% 89.27% 90.90% 84.51% 100.00%
Total Cost 169,798 157,061 147,264 157,848 207,379 223,236 256,226 -23.93%
  QoQ % 8.11% 6.65% -6.71% -23.88% -7.10% -12.88% -
  Horiz. % 66.27% 61.30% 57.47% 61.60% 80.94% 87.12% 100.00%
Net Worth 787,929 783,188 778,576 772,682 743,530 735,131 733,831 4.84%
  QoQ % 0.61% 0.59% 0.76% 3.92% 1.14% 0.18% -
  Horiz. % 107.37% 106.73% 106.10% 105.29% 101.32% 100.18% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,371 8,321 244 - 17,988 7,990 - -
  QoQ % 120.77% 3,302.33% 0.00% 0.00% 125.12% 0.00% -
  Horiz. % 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 % 167.27% 3,685.37% 0.00% 0.00% 166.93% 0.00% -
  Horiz. % 322.05% 120.50% 3.18% 0.00% 266.93% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 787,929 783,188 778,576 772,682 743,530 735,131 733,831 4.84%
  QoQ % 0.61% 0.59% 0.76% 3.92% 1.14% 0.18% -
  Horiz. % 107.37% 106.73% 106.10% 105.29% 101.32% 100.18% 100.00%
NOSH 408,253 407,910 407,631 406,675 399,747 399,527 398,821 1.57%
  QoQ % 0.08% 0.07% 0.24% 1.73% 0.05% 0.18% -
  Horiz. % 102.37% 102.28% 102.21% 101.97% 100.23% 100.18% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.69 % 25.45 % 29.03 % 28.59 % 20.15 % 21.75 % 19.38 % 4.44%
  QoQ % -18.70% -12.33% 1.54% 41.89% -7.36% 12.23% -
  Horiz. % 106.76% 131.32% 149.79% 147.52% 103.97% 112.23% 100.00%
ROE 5.62 % 6.85 % 7.74 % 8.18 % 7.04 % 8.44 % 8.39 % -23.39%
  QoQ % -17.96% -11.50% -5.38% 16.19% -16.59% 0.60% -
  Horiz. % 66.98% 81.64% 92.25% 97.50% 83.91% 100.60% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.44 51.65 50.91 54.35 64.97 71.41 79.69 -24.29%
  QoQ % 1.53% 1.45% -6.33% -16.35% -9.02% -10.39% -
  Horiz. % 65.80% 64.81% 63.89% 68.20% 81.53% 89.61% 100.00%
EPS 10.84 13.15 14.78 15.52 13.09 15.53 15.44 -20.96%
  QoQ % -17.57% -11.03% -4.77% 18.56% -15.71% 0.58% -
  Horiz. % 70.21% 85.17% 95.73% 100.52% 84.78% 100.58% 100.00%
DPS 4.50 2.04 0.06 0.00 4.50 2.00 0.00 -
  QoQ % 120.59% 3,300.00% 0.00% 0.00% 125.00% 0.00% -
  Horiz. % 225.00% 102.00% 3.00% 0.00% 225.00% 100.00% -
NAPS 1.9300 1.9200 1.9100 1.9000 1.8600 1.8400 1.8400 3.23%
  QoQ % 0.52% 0.52% 0.53% 2.15% 1.09% 0.00% -
  Horiz. % 104.89% 104.35% 103.80% 103.26% 101.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.47 39.83 39.23 41.79 49.09 53.93 60.08 -23.10%
  QoQ % 1.61% 1.53% -6.13% -14.87% -8.97% -10.24% -
  Horiz. % 67.36% 66.29% 65.30% 69.56% 81.71% 89.76% 100.00%
EPS 8.37 10.14 11.39 11.95 9.89 11.73 11.64 -19.69%
  QoQ % -17.46% -10.97% -4.69% 20.83% -15.69% 0.77% -
  Horiz. % 71.91% 87.11% 97.85% 102.66% 84.97% 100.77% 100.00%
DPS 3.47 1.57 0.05 0.00 3.40 1.51 0.00 -
  QoQ % 121.02% 3,040.00% 0.00% 0.00% 125.17% 0.00% -
  Horiz. % 229.80% 103.97% 3.31% 0.00% 225.17% 100.00% -
NAPS 1.4895 1.4805 1.4718 1.4606 1.4055 1.3897 1.3872 4.84%
  QoQ % 0.61% 0.59% 0.77% 3.92% 1.14% 0.18% -
  Horiz. % 107.37% 106.73% 106.10% 105.29% 101.32% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.8000 1.6900 1.9700 1.8800 1.7000 1.7300 1.6000 -
P/RPS 3.43 3.27 3.87 3.46 2.62 2.42 2.01 42.66%
  QoQ % 4.89% -15.50% 11.85% 32.06% 8.26% 20.40% -
  Horiz. % 170.65% 162.69% 192.54% 172.14% 130.35% 120.40% 100.00%
P/EPS 16.59 12.85 13.33 12.10 12.99 11.14 10.36 36.76%
  QoQ % 29.11% -3.60% 10.17% -6.85% 16.61% 7.53% -
  Horiz. % 160.14% 124.03% 128.67% 116.80% 125.39% 107.53% 100.00%
EY 6.03 7.78 7.50 8.27 7.70 8.98 9.65 -26.85%
  QoQ % -22.49% 3.73% -9.31% 7.40% -14.25% -6.94% -
  Horiz. % 62.49% 80.62% 77.72% 85.70% 79.79% 93.06% 100.00%
DY 2.50 1.21 0.03 0.00 2.65 1.16 0.00 -
  QoQ % 106.61% 3,933.33% 0.00% 0.00% 128.45% 0.00% -
  Horiz. % 215.52% 104.31% 2.59% 0.00% 228.45% 100.00% -
P/NAPS 0.93 0.88 1.03 0.99 0.91 0.94 0.87 4.53%
  QoQ % 5.68% -14.56% 4.04% 8.79% -3.19% 8.05% -
  Horiz. % 106.90% 101.15% 118.39% 113.79% 104.60% 108.05% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 -
Price 1.8800 1.7900 1.7400 1.9600 2.1200 1.7700 1.7000 -
P/RPS 3.59 3.47 3.42 3.61 3.26 2.48 2.13 41.49%
  QoQ % 3.46% 1.46% -5.26% 10.74% 31.45% 16.43% -
  Horiz. % 168.54% 162.91% 160.56% 169.48% 153.05% 116.43% 100.00%
P/EPS 17.33 13.62 11.77 12.61 16.19 11.39 11.01 35.20%
  QoQ % 27.24% 15.72% -6.66% -22.11% 42.14% 3.45% -
  Horiz. % 157.40% 123.71% 106.90% 114.53% 147.05% 103.45% 100.00%
EY 5.77 7.34 8.49 7.93 6.17 8.78 9.08 -26.02%
  QoQ % -21.39% -13.55% 7.06% 28.53% -29.73% -3.30% -
  Horiz. % 63.55% 80.84% 93.50% 87.33% 67.95% 96.70% 100.00%
DY 2.39 1.14 0.03 0.00 2.12 1.13 0.00 -
  QoQ % 109.65% 3,700.00% 0.00% 0.00% 87.61% 0.00% -
  Horiz. % 211.50% 100.88% 2.65% 0.00% 187.61% 100.00% -
P/NAPS 0.97 0.93 0.91 1.03 1.14 0.96 0.92 3.58%
  QoQ % 4.30% 2.20% -11.65% -9.65% 18.75% 4.35% -
  Horiz. % 105.43% 101.09% 98.91% 111.96% 123.91% 104.35% 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