Highlights

[YNHPROP] QoQ Cumulative 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 -     51.17%    YoY -     5.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 103,756 55,261 259,709 213,972 158,902 93,807 246,584 -43.94%
  QoQ % 87.76% -78.72% 21.38% 34.66% 69.39% -61.96% -
  Horiz. % 42.08% 22.41% 105.32% 86.77% 64.44% 38.04% 100.00%
PBT 39,727 21,431 71,453 61,961 43,634 20,557 70,543 -31.88%
  QoQ % 85.37% -70.01% 15.32% 42.00% 112.26% -70.86% -
  Horiz. % 56.32% 30.38% 101.29% 87.83% 61.85% 29.14% 100.00%
Tax -9,603 -5,632 -19,123 -15,416 -12,845 -5,800 -18,631 -35.79%
  QoQ % -70.51% 70.55% -24.05% -20.02% -121.47% 68.87% -
  Horiz. % 51.54% 30.23% 102.64% 82.74% 68.94% 31.13% 100.00%
NP 30,124 15,799 52,330 46,545 30,789 14,757 51,912 -30.50%
  QoQ % 90.67% -69.81% 12.43% 51.17% 108.64% -71.57% -
  Horiz. % 58.03% 30.43% 100.81% 89.66% 59.31% 28.43% 100.00%
NP to SH 30,124 15,799 52,330 46,545 30,789 14,757 51,912 -30.50%
  QoQ % 90.67% -69.81% 12.43% 51.17% 108.64% -71.57% -
  Horiz. % 58.03% 30.43% 100.81% 89.66% 59.31% 28.43% 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 73,632 39,462 207,379 167,427 128,113 79,050 194,672 -47.79%
  QoQ % 86.59% -80.97% 23.86% 30.69% 62.07% -59.39% -
  Horiz. % 37.82% 20.27% 106.53% 86.00% 65.81% 40.61% 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 122 - 17,988 5,992 - - - -
  QoQ % 0.00% 0.00% 200.16% 0.00% 0.00% 0.00% -
  Horiz. % 2.04% 0.00% 300.16% 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 3.87 % 2.04 % 7.04 % 6.33 % 4.20 % 2.06 % 7.70 % -36.87%
  QoQ % 89.71% -71.02% 11.22% 50.71% 103.88% -73.25% -
  Horiz. % 50.26% 26.49% 91.43% 82.21% 54.55% 26.75% 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 25.45 13.59 64.97 53.56 39.84 23.52 64.76 -46.44%
  QoQ % 87.27% -79.08% 21.30% 34.44% 69.39% -63.68% -
  Horiz. % 39.30% 20.99% 100.32% 82.71% 61.52% 36.32% 100.00%
EPS 7.39 3.88 13.09 11.65 7.72 3.70 13.63 -33.58%
  QoQ % 90.46% -70.36% 12.36% 50.91% 108.65% -72.85% -
  Horiz. % 54.22% 28.47% 96.04% 85.47% 56.64% 27.15% 100.00%
DPS 0.03 0.00 4.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.00% 0.00% 300.00% 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 19.61 10.45 49.09 40.45 30.04 17.73 46.61 -43.94%
  QoQ % 87.66% -78.71% 21.36% 34.65% 69.43% -61.96% -
  Horiz. % 42.07% 22.42% 105.32% 86.78% 64.45% 38.04% 100.00%
EPS 5.69 2.99 9.89 8.80 5.82 2.79 9.81 -30.52%
  QoQ % 90.30% -69.77% 12.39% 51.20% 108.60% -71.56% -
  Horiz. % 58.00% 30.48% 100.82% 89.70% 59.33% 28.44% 100.00%
DPS 0.02 0.00 3.40 1.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 200.88% 0.00% 0.00% 0.00% -
  Horiz. % 1.77% 0.00% 300.88% 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 7.74 13.84 2.62 3.23 4.02 6.63 2.36 121.22%
  QoQ % -44.08% 428.24% -18.89% -19.65% -39.37% 180.93% -
  Horiz. % 327.97% 586.44% 111.02% 136.86% 170.34% 280.93% 100.00%
P/EPS 26.66 48.39 12.99 14.85 20.73 42.16 11.22 78.35%
  QoQ % -44.91% 272.52% -12.53% -28.36% -50.83% 275.76% -
  Horiz. % 237.61% 431.28% 115.78% 132.35% 184.76% 375.76% 100.00%
EY 3.75 2.07 7.70 6.73 4.83 2.37 8.91 -43.93%
  QoQ % 81.16% -73.12% 14.41% 39.34% 103.80% -73.40% -
  Horiz. % 42.09% 23.23% 86.42% 75.53% 54.21% 26.60% 100.00%
DY 0.02 0.00 2.65 0.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 204.60% 0.00% 0.00% 0.00% -
  Horiz. % 2.30% 0.00% 304.60% 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 6.84 14.42 3.26 3.30 4.27 7.48 2.61 90.42%
  QoQ % -52.57% 342.33% -1.21% -22.72% -42.91% 186.59% -
  Horiz. % 262.07% 552.49% 124.90% 126.44% 163.60% 286.59% 100.00%
P/EPS 23.55 50.45 16.19 15.19 22.02 47.57 12.40 53.54%
  QoQ % -53.32% 211.61% 6.58% -31.02% -53.71% 283.63% -
  Horiz. % 189.92% 406.85% 130.56% 122.50% 177.58% 383.63% 100.00%
EY 4.25 1.98 6.17 6.58 4.54 2.10 8.07 -34.86%
  QoQ % 114.65% -67.91% -6.23% 44.93% 116.19% -73.98% -
  Horiz. % 52.66% 24.54% 76.46% 81.54% 56.26% 26.02% 100.00%
DY 0.02 0.00 2.12 0.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 149.41% 0.00% 0.00% 0.00% -
  Horiz. % 2.35% 0.00% 249.41% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers