Highlights

[YNHPROP] QoQ Cumulative 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 -     108.64%    YoY -     0.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 55,261 259,709 213,972 158,902 93,807 246,584 221,812 -60.44%
  QoQ % -78.72% 21.38% 34.66% 69.39% -61.96% 11.17% -
  Horiz. % 24.91% 117.09% 96.47% 71.64% 42.29% 111.17% 100.00%
PBT 21,431 71,453 61,961 43,634 20,557 70,543 59,063 -49.16%
  QoQ % -70.01% 15.32% 42.00% 112.26% -70.86% 19.44% -
  Horiz. % 36.28% 120.98% 104.91% 73.88% 34.81% 119.44% 100.00%
Tax -5,632 -19,123 -15,416 -12,845 -5,800 -18,631 -15,052 -48.11%
  QoQ % 70.55% -24.05% -20.02% -121.47% 68.87% -23.78% -
  Horiz. % 37.42% 127.05% 102.42% 85.34% 38.53% 123.78% 100.00%
NP 15,799 52,330 46,545 30,789 14,757 51,912 44,011 -49.52%
  QoQ % -69.81% 12.43% 51.17% 108.64% -71.57% 17.95% -
  Horiz. % 35.90% 118.90% 105.76% 69.96% 33.53% 117.95% 100.00%
NP to SH 15,799 52,330 46,545 30,789 14,757 51,912 44,011 -49.52%
  QoQ % -69.81% 12.43% 51.17% 108.64% -71.57% 17.95% -
  Horiz. % 35.90% 118.90% 105.76% 69.96% 33.53% 117.95% 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 39,462 207,379 167,427 128,113 79,050 194,672 177,801 -63.38%
  QoQ % -80.97% 23.86% 30.69% 62.07% -59.39% 9.49% -
  Horiz. % 22.19% 116.64% 94.17% 72.05% 44.46% 109.49% 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 5,992 - - - - -
  QoQ % 0.00% 200.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.16% 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 2.04 % 7.04 % 6.33 % 4.20 % 2.06 % 7.70 % 6.63 % -54.46%
  QoQ % -71.02% 11.22% 50.71% 103.88% -73.25% 16.14% -
  Horiz. % 30.77% 106.18% 95.48% 63.35% 31.07% 116.14% 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 13.59 64.97 53.56 39.84 23.52 64.76 58.46 -62.23%
  QoQ % -79.08% 21.30% 34.44% 69.39% -63.68% 10.78% -
  Horiz. % 23.25% 111.14% 91.62% 68.15% 40.23% 110.78% 100.00%
EPS 3.88 13.09 11.65 7.72 3.70 13.63 11.60 -51.85%
  QoQ % -70.36% 12.36% 50.91% 108.65% -72.85% 17.50% -
  Horiz. % 33.45% 112.84% 100.43% 66.55% 31.90% 117.50% 100.00%
DPS 0.00 4.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.00% 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 - 528,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.45 49.09 40.45 30.04 17.73 46.61 41.93 -60.43%
  QoQ % -78.71% 21.36% 34.65% 69.43% -61.96% 11.16% -
  Horiz. % 24.92% 117.08% 96.47% 71.64% 42.28% 111.16% 100.00%
EPS 2.99 9.89 8.80 5.82 2.79 9.81 8.32 -49.48%
  QoQ % -69.77% 12.39% 51.20% 108.60% -71.56% 17.91% -
  Horiz. % 35.94% 118.87% 105.77% 69.95% 33.53% 117.91% 100.00%
DPS 0.00 3.40 1.13 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 200.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.88% 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 13.84 2.62 3.23 4.02 6.63 2.36 3.25 162.96%
  QoQ % 428.24% -18.89% -19.65% -39.37% 180.93% -27.38% -
  Horiz. % 425.85% 80.62% 99.38% 123.69% 204.00% 72.62% 100.00%
P/EPS 48.39 12.99 14.85 20.73 42.16 11.22 16.38 106.02%
  QoQ % 272.52% -12.53% -28.36% -50.83% 275.76% -31.50% -
  Horiz. % 295.42% 79.30% 90.66% 126.56% 257.39% 68.50% 100.00%
EY 2.07 7.70 6.73 4.83 2.37 8.91 6.11 -51.43%
  QoQ % -73.12% 14.41% 39.34% 103.80% -73.40% 45.83% -
  Horiz. % 33.88% 126.02% 110.15% 79.05% 38.79% 145.83% 100.00%
DY 0.00 2.65 0.87 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 204.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 304.60% 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 14.42 3.26 3.30 4.27 7.48 2.61 2.86 194.33%
  QoQ % 342.33% -1.21% -22.72% -42.91% 186.59% -8.74% -
  Horiz. % 504.20% 113.99% 115.38% 149.30% 261.54% 91.26% 100.00%
P/EPS 50.45 16.19 15.19 22.02 47.57 12.40 14.40 130.85%
  QoQ % 211.61% 6.58% -31.02% -53.71% 283.63% -13.89% -
  Horiz. % 350.35% 112.43% 105.49% 152.92% 330.35% 86.11% 100.00%
EY 1.98 6.17 6.58 4.54 2.10 8.07 6.95 -56.74%
  QoQ % -67.91% -6.23% 44.93% 116.19% -73.98% 16.12% -
  Horiz. % 28.49% 88.78% 94.68% 65.32% 30.22% 116.12% 100.00%
DY 0.00 2.12 0.85 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 149.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 249.41% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers