Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     12.43%    YoY -     0.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 158,016 103,756 55,261 259,709 213,972 158,902 93,807 41.53%
  QoQ % 52.30% 87.76% -78.72% 21.38% 34.66% 69.39% -
  Horiz. % 168.45% 110.61% 58.91% 276.85% 228.10% 169.39% 100.00%
PBT 60,598 39,727 21,431 71,453 61,961 43,634 20,557 105.45%
  QoQ % 52.54% 85.37% -70.01% 15.32% 42.00% 112.26% -
  Horiz. % 294.78% 193.25% 104.25% 347.58% 301.41% 212.26% 100.00%
Tax -20,378 -9,603 -5,632 -19,123 -15,416 -12,845 -5,800 130.94%
  QoQ % -112.20% -70.51% 70.55% -24.05% -20.02% -121.47% -
  Horiz. % 351.34% 165.57% 97.10% 329.71% 265.79% 221.47% 100.00%
NP 40,220 30,124 15,799 52,330 46,545 30,789 14,757 95.00%
  QoQ % 33.51% 90.67% -69.81% 12.43% 51.17% 108.64% -
  Horiz. % 272.55% 204.13% 107.06% 354.61% 315.41% 208.64% 100.00%
NP to SH 40,220 30,124 15,799 52,330 46,545 30,789 14,757 95.00%
  QoQ % 33.51% 90.67% -69.81% 12.43% 51.17% 108.64% -
  Horiz. % 272.55% 204.13% 107.06% 354.61% 315.41% 208.64% 100.00%
Tax Rate 33.63 % 24.17 % 26.28 % 26.76 % 24.88 % 29.44 % 28.21 % 12.42%
  QoQ % 39.14% -8.03% -1.79% 7.56% -15.49% 4.36% -
  Horiz. % 119.21% 85.68% 93.16% 94.86% 88.20% 104.36% 100.00%
Total Cost 117,796 73,632 39,462 207,379 167,427 128,113 79,050 30.43%
  QoQ % 59.98% 86.59% -80.97% 23.86% 30.69% 62.07% -
  Horiz. % 149.01% 93.15% 49.92% 262.34% 211.80% 162.07% 100.00%
Net Worth 783,188 778,576 772,682 743,530 735,131 733,831 717,908 5.97%
  QoQ % 0.59% 0.76% 3.92% 1.14% 0.18% 2.22% -
  Horiz. % 109.09% 108.45% 107.63% 103.57% 102.40% 102.22% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,241 122 - 17,988 5,992 - - -
  QoQ % 5,003.51% 0.00% 0.00% 200.16% 0.00% 0.00% -
  Horiz. % 104.14% 2.04% 0.00% 300.16% 100.00% - -
Div Payout % 15.52 % 0.41 % - % 34.38 % 12.88 % - % - % -
  QoQ % 3,685.37% 0.00% 0.00% 166.93% 0.00% 0.00% -
  Horiz. % 120.50% 3.18% 0.00% 266.93% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 783,188 778,576 772,682 743,530 735,131 733,831 717,908 5.97%
  QoQ % 0.59% 0.76% 3.92% 1.14% 0.18% 2.22% -
  Horiz. % 109.09% 108.45% 107.63% 103.57% 102.40% 102.22% 100.00%
NOSH 407,910 407,631 406,675 399,747 399,527 398,821 398,837 1.51%
  QoQ % 0.07% 0.24% 1.73% 0.05% 0.18% -0.00% -
  Horiz. % 102.27% 102.20% 101.97% 100.23% 100.17% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.45 % 29.03 % 28.59 % 20.15 % 21.75 % 19.38 % 15.73 % 37.78%
  QoQ % -12.33% 1.54% 41.89% -7.36% 12.23% 23.20% -
  Horiz. % 161.79% 184.55% 181.75% 128.10% 138.27% 123.20% 100.00%
ROE 5.14 % 3.87 % 2.04 % 7.04 % 6.33 % 4.20 % 2.06 % 83.86%
  QoQ % 32.82% 89.71% -71.02% 11.22% 50.71% 103.88% -
  Horiz. % 249.51% 187.86% 99.03% 341.75% 307.28% 203.88% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.74 25.45 13.59 64.97 53.56 39.84 23.52 39.43%
  QoQ % 52.22% 87.27% -79.08% 21.30% 34.44% 69.39% -
  Horiz. % 164.71% 108.21% 57.78% 276.23% 227.72% 169.39% 100.00%
EPS 9.86 7.39 3.88 13.09 11.65 7.72 3.70 92.10%
  QoQ % 33.42% 90.46% -70.36% 12.36% 50.91% 108.65% -
  Horiz. % 266.49% 199.73% 104.86% 353.78% 314.86% 208.65% 100.00%
DPS 1.53 0.03 0.00 4.50 1.50 0.00 0.00 -
  QoQ % 5,000.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 102.00% 2.00% 0.00% 300.00% 100.00% - -
NAPS 1.9200 1.9100 1.9000 1.8600 1.8400 1.8400 1.8000 4.39%
  QoQ % 0.52% 0.53% 2.15% 1.09% 0.00% 2.22% -
  Horiz. % 106.67% 106.11% 105.56% 103.33% 102.22% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.87 19.61 10.45 49.09 40.45 30.04 17.73 41.54%
  QoQ % 52.32% 87.66% -78.71% 21.36% 34.65% 69.43% -
  Horiz. % 168.47% 110.60% 58.94% 276.88% 228.14% 169.43% 100.00%
EPS 7.60 5.69 2.99 9.89 8.80 5.82 2.79 94.93%
  QoQ % 33.57% 90.30% -69.77% 12.39% 51.20% 108.60% -
  Horiz. % 272.40% 203.94% 107.17% 354.48% 315.41% 208.60% 100.00%
DPS 1.18 0.02 0.00 3.40 1.13 0.00 0.00 -
  QoQ % 5,800.00% 0.00% 0.00% 200.88% 0.00% 0.00% -
  Horiz. % 104.42% 1.77% 0.00% 300.88% 100.00% - -
NAPS 1.4805 1.4718 1.4606 1.4055 1.3897 1.3872 1.3571 5.97%
  QoQ % 0.59% 0.77% 3.92% 1.14% 0.18% 2.22% -
  Horiz. % 109.09% 108.45% 107.63% 103.57% 102.40% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.6900 1.9700 1.8800 1.7000 1.7300 1.6000 1.5600 -
P/RPS 4.36 7.74 13.84 2.62 3.23 4.02 6.63 -24.36%
  QoQ % -43.67% -44.08% 428.24% -18.89% -19.65% -39.37% -
  Horiz. % 65.76% 116.74% 208.75% 39.52% 48.72% 60.63% 100.00%
P/EPS 17.14 26.66 48.39 12.99 14.85 20.73 42.16 -45.09%
  QoQ % -35.71% -44.91% 272.52% -12.53% -28.36% -50.83% -
  Horiz. % 40.65% 63.24% 114.78% 30.81% 35.22% 49.17% 100.00%
EY 5.83 3.75 2.07 7.70 6.73 4.83 2.37 82.13%
  QoQ % 55.47% 81.16% -73.12% 14.41% 39.34% 103.80% -
  Horiz. % 245.99% 158.23% 87.34% 324.89% 283.97% 203.80% 100.00%
DY 0.91 0.02 0.00 2.65 0.87 0.00 0.00 -
  QoQ % 4,450.00% 0.00% 0.00% 204.60% 0.00% 0.00% -
  Horiz. % 104.60% 2.30% 0.00% 304.60% 100.00% - -
P/NAPS 0.88 1.03 0.99 0.91 0.94 0.87 0.87 0.76%
  QoQ % -14.56% 4.04% 8.79% -3.19% 8.05% 0.00% -
  Horiz. % 101.15% 118.39% 113.79% 104.60% 108.05% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 -
Price 1.7900 1.7400 1.9600 2.1200 1.7700 1.7000 1.7600 -
P/RPS 4.62 6.84 14.42 3.26 3.30 4.27 7.48 -27.45%
  QoQ % -32.46% -52.57% 342.33% -1.21% -22.72% -42.91% -
  Horiz. % 61.76% 91.44% 192.78% 43.58% 44.12% 57.09% 100.00%
P/EPS 18.15 23.55 50.45 16.19 15.19 22.02 47.57 -47.36%
  QoQ % -22.93% -53.32% 211.61% 6.58% -31.02% -53.71% -
  Horiz. % 38.15% 49.51% 106.05% 34.03% 31.93% 46.29% 100.00%
EY 5.51 4.25 1.98 6.17 6.58 4.54 2.10 90.12%
  QoQ % 29.65% 114.65% -67.91% -6.23% 44.93% 116.19% -
  Horiz. % 262.38% 202.38% 94.29% 293.81% 313.33% 216.19% 100.00%
DY 0.85 0.02 0.00 2.12 0.85 0.00 0.00 -
  QoQ % 4,150.00% 0.00% 0.00% 149.41% 0.00% 0.00% -
  Horiz. % 100.00% 2.35% 0.00% 249.41% 100.00% - -
P/NAPS 0.93 0.91 1.03 1.14 0.96 0.92 0.98 -3.43%
  QoQ % 2.20% -11.65% -9.65% 18.75% 4.35% -6.12% -
  Horiz. % 94.90% 92.86% 105.10% 116.33% 97.96% 93.88% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers