Highlights

[YNHPROP] QoQ Cumulative 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 -     90.67%    YoY -     -2.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 53,042 214,086 158,016 103,756 55,261 259,709 213,972 -60.50%
  QoQ % -75.22% 35.48% 52.30% 87.76% -78.72% 21.38% -
  Horiz. % 24.79% 100.05% 73.85% 48.49% 25.83% 121.38% 100.00%
PBT 12,268 65,224 60,598 39,727 21,431 71,453 61,961 -66.00%
  QoQ % -81.19% 7.63% 52.54% 85.37% -70.01% 15.32% -
  Horiz. % 19.80% 105.27% 97.80% 64.12% 34.59% 115.32% 100.00%
Tax -3,858 -20,936 -20,378 -9,603 -5,632 -19,123 -15,416 -60.25%
  QoQ % 81.57% -2.74% -112.20% -70.51% 70.55% -24.05% -
  Horiz. % 25.03% 135.81% 132.19% 62.29% 36.53% 124.05% 100.00%
NP 8,410 44,288 40,220 30,124 15,799 52,330 46,545 -68.01%
  QoQ % -81.01% 10.11% 33.51% 90.67% -69.81% 12.43% -
  Horiz. % 18.07% 95.15% 86.41% 64.72% 33.94% 112.43% 100.00%
NP to SH 8,410 44,288 40,220 30,124 15,799 52,330 46,545 -68.01%
  QoQ % -81.01% 10.11% 33.51% 90.67% -69.81% 12.43% -
  Horiz. % 18.07% 95.15% 86.41% 64.72% 33.94% 112.43% 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 44,632 169,798 117,796 73,632 39,462 207,379 167,427 -58.55%
  QoQ % -73.71% 44.15% 59.98% 86.59% -80.97% 23.86% -
  Horiz. % 26.66% 101.42% 70.36% 43.98% 23.57% 123.86% 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 6,241 122 - 17,988 5,992 -
  QoQ % 0.00% 194.36% 5,003.51% 0.00% 0.00% 200.16% -
  Horiz. % 0.00% 306.55% 104.14% 2.04% 0.00% 300.16% 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 1.05 % 5.62 % 5.14 % 3.87 % 2.04 % 7.04 % 6.33 % -69.78%
  QoQ % -81.32% 9.34% 32.82% 89.71% -71.02% 11.22% -
  Horiz. % 16.59% 88.78% 81.20% 61.14% 32.23% 111.22% 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 12.93 52.44 38.74 25.45 13.59 64.97 53.56 -61.20%
  QoQ % -75.34% 35.36% 52.22% 87.27% -79.08% 21.30% -
  Horiz. % 24.14% 97.91% 72.33% 47.52% 25.37% 121.30% 100.00%
EPS 2.05 10.84 9.86 7.39 3.88 13.09 11.65 -68.57%
  QoQ % -81.09% 9.94% 33.42% 90.46% -70.36% 12.36% -
  Horiz. % 17.60% 93.05% 84.64% 63.43% 33.30% 112.36% 100.00%
DPS 0.00 4.50 1.53 0.03 0.00 4.50 1.50 -
  QoQ % 0.00% 194.12% 5,000.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 300.00% 102.00% 2.00% 0.00% 300.00% 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 10.03 40.47 29.87 19.61 10.45 49.09 40.45 -60.50%
  QoQ % -75.22% 35.49% 52.32% 87.66% -78.71% 21.36% -
  Horiz. % 24.80% 100.05% 73.84% 48.48% 25.83% 121.36% 100.00%
EPS 1.59 8.37 7.60 5.69 2.99 9.89 8.80 -68.01%
  QoQ % -81.00% 10.13% 33.57% 90.30% -69.77% 12.39% -
  Horiz. % 18.07% 95.11% 86.36% 64.66% 33.98% 112.39% 100.00%
DPS 0.00 3.47 1.18 0.02 0.00 3.40 1.13 -
  QoQ % 0.00% 194.07% 5,800.00% 0.00% 0.00% 200.88% -
  Horiz. % 0.00% 307.08% 104.42% 1.77% 0.00% 300.88% 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 14.70 3.43 4.36 7.74 13.84 2.62 3.23 174.37%
  QoQ % 328.57% -21.33% -43.67% -44.08% 428.24% -18.89% -
  Horiz. % 455.11% 106.19% 134.98% 239.63% 428.48% 81.11% 100.00%
P/EPS 92.68 16.59 17.14 26.66 48.39 12.99 14.85 238.60%
  QoQ % 458.65% -3.21% -35.71% -44.91% 272.52% -12.53% -
  Horiz. % 624.11% 111.72% 115.42% 179.53% 325.86% 87.47% 100.00%
EY 1.08 6.03 5.83 3.75 2.07 7.70 6.73 -70.44%
  QoQ % -82.09% 3.43% 55.47% 81.16% -73.12% 14.41% -
  Horiz. % 16.05% 89.60% 86.63% 55.72% 30.76% 114.41% 100.00%
DY 0.00 2.50 0.91 0.02 0.00 2.65 0.87 -
  QoQ % 0.00% 174.73% 4,450.00% 0.00% 0.00% 204.60% -
  Horiz. % 0.00% 287.36% 104.60% 2.30% 0.00% 304.60% 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 15.24 3.59 4.62 6.84 14.42 3.26 3.30 177.06%
  QoQ % 324.51% -22.29% -32.46% -52.57% 342.33% -1.21% -
  Horiz. % 461.82% 108.79% 140.00% 207.27% 436.97% 98.79% 100.00%
P/EPS 96.10 17.33 18.15 23.55 50.45 16.19 15.19 241.68%
  QoQ % 454.53% -4.52% -22.93% -53.32% 211.61% 6.58% -
  Horiz. % 632.65% 114.09% 119.49% 155.04% 332.13% 106.58% 100.00%
EY 1.04 5.77 5.51 4.25 1.98 6.17 6.58 -70.73%
  QoQ % -81.98% 4.72% 29.65% 114.65% -67.91% -6.23% -
  Horiz. % 15.81% 87.69% 83.74% 64.59% 30.09% 93.77% 100.00%
DY 0.00 2.39 0.85 0.02 0.00 2.12 0.85 -
  QoQ % 0.00% 181.18% 4,150.00% 0.00% 0.00% 149.41% -
  Horiz. % 0.00% 281.18% 100.00% 2.35% 0.00% 249.41% 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.
 


 

163  127  449  1529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 SAPNRG 0.275+0.005 
 HSI-C7F 0.32+0.005 
 KNM-WB 0.205+0.02 
 GPACKET-WB 0.3150.00 
 VELESTO 0.34+0.01 
 D&O 0.67+0.02 
 ARMADA 0.420.00 
Partners & Brokers