Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     17.95%    YoY -     -35.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 213,972 158,902 93,807 246,584 221,812 136,927 62,927 125.96%
  QoQ % 34.66% 69.39% -61.96% 11.17% 61.99% 117.60% -
  Horiz. % 340.03% 252.52% 149.07% 391.86% 352.49% 217.60% 100.00%
PBT 61,961 43,634 20,557 70,543 59,063 41,057 20,095 111.70%
  QoQ % 42.00% 112.26% -70.86% 19.44% 43.86% 104.31% -
  Horiz. % 308.34% 217.14% 102.30% 351.05% 293.92% 204.31% 100.00%
Tax -15,416 -12,845 -5,800 -18,631 -15,052 -10,432 -4,921 113.95%
  QoQ % -20.02% -121.47% 68.87% -23.78% -44.29% -111.99% -
  Horiz. % 313.27% 261.02% 117.86% 378.60% 305.87% 211.99% 100.00%
NP 46,545 30,789 14,757 51,912 44,011 30,625 15,174 110.97%
  QoQ % 51.17% 108.64% -71.57% 17.95% 43.71% 101.83% -
  Horiz. % 306.74% 202.91% 97.25% 342.11% 290.04% 201.83% 100.00%
NP to SH 46,545 30,789 14,757 51,912 44,011 30,625 15,174 110.97%
  QoQ % 51.17% 108.64% -71.57% 17.95% 43.71% 101.83% -
  Horiz. % 306.74% 202.91% 97.25% 342.11% 290.04% 201.83% 100.00%
Tax Rate 24.88 % 29.44 % 28.21 % 26.41 % 25.48 % 25.41 % 24.49 % 1.06%
  QoQ % -15.49% 4.36% 6.82% 3.65% 0.28% 3.76% -
  Horiz. % 101.59% 120.21% 115.19% 107.84% 104.04% 103.76% 100.00%
Total Cost 167,427 128,113 79,050 194,672 177,801 106,302 47,753 130.61%
  QoQ % 30.69% 62.07% -59.39% 9.49% 67.26% 122.61% -
  Horiz. % 350.61% 268.28% 165.54% 407.66% 372.33% 222.61% 100.00%
Net Worth 735,131 733,831 717,908 673,921 663,959 640,204 627,889 11.07%
  QoQ % 0.18% 2.22% 6.53% 1.50% 3.71% 1.96% -
  Horiz. % 117.08% 116.87% 114.34% 107.33% 105.74% 101.96% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,992 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 12.88 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 735,131 733,831 717,908 673,921 663,959 640,204 627,889 11.07%
  QoQ % 0.18% 2.22% 6.53% 1.50% 3.71% 1.96% -
  Horiz. % 117.08% 116.87% 114.34% 107.33% 105.74% 101.96% 100.00%
NOSH 399,527 398,821 398,837 380,746 379,405 374,388 373,743 4.54%
  QoQ % 0.18% -0.00% 4.75% 0.35% 1.34% 0.17% -
  Horiz. % 106.90% 106.71% 106.71% 101.87% 101.51% 100.17% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.75 % 19.38 % 15.73 % 21.05 % 19.84 % 22.37 % 24.11 % -6.63%
  QoQ % 12.23% 23.20% -25.27% 6.10% -11.31% -7.22% -
  Horiz. % 90.21% 80.38% 65.24% 87.31% 82.29% 92.78% 100.00%
ROE 6.33 % 4.20 % 2.06 % 7.70 % 6.63 % 4.78 % 2.42 % 89.73%
  QoQ % 50.71% 103.88% -73.25% 16.14% 38.70% 97.52% -
  Horiz. % 261.57% 173.55% 85.12% 318.18% 273.97% 197.52% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.56 39.84 23.52 64.76 58.46 36.57 16.84 116.12%
  QoQ % 34.44% 69.39% -63.68% 10.78% 59.86% 117.16% -
  Horiz. % 318.05% 236.58% 139.67% 384.56% 347.15% 217.16% 100.00%
EPS 11.65 7.72 3.70 13.63 11.60 8.18 4.06 101.80%
  QoQ % 50.91% 108.65% -72.85% 17.50% 41.81% 101.48% -
  Horiz. % 286.95% 190.15% 91.13% 335.71% 285.71% 201.48% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.8400 1.8400 1.8000 1.7700 1.7500 1.7100 1.6800 6.25%
  QoQ % 0.00% 2.22% 1.69% 1.14% 2.34% 1.79% -
  Horiz. % 109.52% 109.52% 107.14% 105.36% 104.17% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.45 30.04 17.73 46.61 41.93 25.88 11.90 125.90%
  QoQ % 34.65% 69.43% -61.96% 11.16% 62.02% 117.48% -
  Horiz. % 339.92% 252.44% 148.99% 391.68% 352.35% 217.48% 100.00%
EPS 8.80 5.82 2.79 9.81 8.32 5.79 2.87 110.91%
  QoQ % 51.20% 108.60% -71.56% 17.91% 43.70% 101.74% -
  Horiz. % 306.62% 202.79% 97.21% 341.81% 289.90% 201.74% 100.00%
DPS 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3897 1.3872 1.3571 1.2740 1.2551 1.2102 1.1869 11.08%
  QoQ % 0.18% 2.22% 6.52% 1.51% 3.71% 1.96% -
  Horiz. % 117.09% 116.88% 114.34% 107.34% 105.75% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7300 1.6000 1.5600 1.5300 1.9000 1.7400 1.0200 -
P/RPS 3.23 4.02 6.63 2.36 3.25 4.76 6.06 -34.24%
  QoQ % -19.65% -39.37% 180.93% -27.38% -31.72% -21.45% -
  Horiz. % 53.30% 66.34% 109.41% 38.94% 53.63% 78.55% 100.00%
P/EPS 14.85 20.73 42.16 11.22 16.38 21.27 25.12 -29.54%
  QoQ % -28.36% -50.83% 275.76% -31.50% -22.99% -15.33% -
  Horiz. % 59.12% 82.52% 167.83% 44.67% 65.21% 84.67% 100.00%
EY 6.73 4.83 2.37 8.91 6.11 4.70 3.98 41.89%
  QoQ % 39.34% 103.80% -73.40% 45.83% 30.00% 18.09% -
  Horiz. % 169.10% 121.36% 59.55% 223.87% 153.52% 118.09% 100.00%
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.94 0.87 0.87 0.86 1.09 1.02 0.61 33.38%
  QoQ % 8.05% 0.00% 1.16% -21.10% 6.86% 67.21% -
  Horiz. % 154.10% 142.62% 142.62% 140.98% 178.69% 167.21% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 -
Price 1.7700 1.7000 1.7600 1.6900 1.6700 1.9500 1.4700 -
P/RPS 3.30 4.27 7.48 2.61 2.86 5.33 8.73 -47.69%
  QoQ % -22.72% -42.91% 186.59% -8.74% -46.34% -38.95% -
  Horiz. % 37.80% 48.91% 85.68% 29.90% 32.76% 61.05% 100.00%
P/EPS 15.19 22.02 47.57 12.40 14.40 23.84 36.21 -43.93%
  QoQ % -31.02% -53.71% 283.63% -13.89% -39.60% -34.16% -
  Horiz. % 41.95% 60.81% 131.37% 34.24% 39.77% 65.84% 100.00%
EY 6.58 4.54 2.10 8.07 6.95 4.19 2.76 78.37%
  QoQ % 44.93% 116.19% -73.98% 16.12% 65.87% 51.81% -
  Horiz. % 238.41% 164.49% 76.09% 292.39% 251.81% 151.81% 100.00%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.96 0.92 0.98 0.95 0.95 1.14 0.88 5.97%
  QoQ % 4.35% -6.12% 3.16% 0.00% -16.67% 29.55% -
  Horiz. % 109.09% 104.55% 111.36% 107.95% 107.95% 129.55% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers