Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -71.57%    YoY -     -2.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 259,709 213,972 158,902 93,807 246,584 221,812 136,927 53.05%
  QoQ % 21.38% 34.66% 69.39% -61.96% 11.17% 61.99% -
  Horiz. % 189.67% 156.27% 116.05% 68.51% 180.08% 161.99% 100.00%
PBT 71,453 61,961 43,634 20,557 70,543 59,063 41,057 44.54%
  QoQ % 15.32% 42.00% 112.26% -70.86% 19.44% 43.86% -
  Horiz. % 174.03% 150.91% 106.28% 50.07% 171.82% 143.86% 100.00%
Tax -19,123 -15,416 -12,845 -5,800 -18,631 -15,052 -10,432 49.62%
  QoQ % -24.05% -20.02% -121.47% 68.87% -23.78% -44.29% -
  Horiz. % 183.31% 147.78% 123.13% 55.60% 178.59% 144.29% 100.00%
NP 52,330 46,545 30,789 14,757 51,912 44,011 30,625 42.79%
  QoQ % 12.43% 51.17% 108.64% -71.57% 17.95% 43.71% -
  Horiz. % 170.87% 151.98% 100.54% 48.19% 169.51% 143.71% 100.00%
NP to SH 52,330 46,545 30,789 14,757 51,912 44,011 30,625 42.79%
  QoQ % 12.43% 51.17% 108.64% -71.57% 17.95% 43.71% -
  Horiz. % 170.87% 151.98% 100.54% 48.19% 169.51% 143.71% 100.00%
Tax Rate 26.76 % 24.88 % 29.44 % 28.21 % 26.41 % 25.48 % 25.41 % 3.50%
  QoQ % 7.56% -15.49% 4.36% 6.82% 3.65% 0.28% -
  Horiz. % 105.31% 97.91% 115.86% 111.02% 103.94% 100.28% 100.00%
Total Cost 207,379 167,427 128,113 79,050 194,672 177,801 106,302 55.94%
  QoQ % 23.86% 30.69% 62.07% -59.39% 9.49% 67.26% -
  Horiz. % 195.08% 157.50% 120.52% 74.36% 183.13% 167.26% 100.00%
Net Worth 743,530 735,131 733,831 717,908 673,921 663,959 640,204 10.46%
  QoQ % 1.14% 0.18% 2.22% 6.53% 1.50% 3.71% -
  Horiz. % 116.14% 114.83% 114.62% 112.14% 105.27% 103.71% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,988 5,992 - - - - - -
  QoQ % 200.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.16% 100.00% - - - - -
Div Payout % 34.38 % 12.88 % - % - % - % - % - % -
  QoQ % 166.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.93% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 743,530 735,131 733,831 717,908 673,921 663,959 640,204 10.46%
  QoQ % 1.14% 0.18% 2.22% 6.53% 1.50% 3.71% -
  Horiz. % 116.14% 114.83% 114.62% 112.14% 105.27% 103.71% 100.00%
NOSH 399,747 399,527 398,821 398,837 380,746 379,405 374,388 4.45%
  QoQ % 0.05% 0.18% -0.00% 4.75% 0.35% 1.34% -
  Horiz. % 106.77% 106.71% 106.53% 106.53% 101.70% 101.34% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.15 % 21.75 % 19.38 % 15.73 % 21.05 % 19.84 % 22.37 % -6.71%
  QoQ % -7.36% 12.23% 23.20% -25.27% 6.10% -11.31% -
  Horiz. % 90.08% 97.23% 86.63% 70.32% 94.10% 88.69% 100.00%
ROE 7.04 % 6.33 % 4.20 % 2.06 % 7.70 % 6.63 % 4.78 % 29.36%
  QoQ % 11.22% 50.71% 103.88% -73.25% 16.14% 38.70% -
  Horiz. % 147.28% 132.43% 87.87% 43.10% 161.09% 138.70% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.97 53.56 39.84 23.52 64.76 58.46 36.57 46.53%
  QoQ % 21.30% 34.44% 69.39% -63.68% 10.78% 59.86% -
  Horiz. % 177.66% 146.46% 108.94% 64.32% 177.09% 159.86% 100.00%
EPS 13.09 11.65 7.72 3.70 13.63 11.60 8.18 36.69%
  QoQ % 12.36% 50.91% 108.65% -72.85% 17.50% 41.81% -
  Horiz. % 160.02% 142.42% 94.38% 45.23% 166.63% 141.81% 100.00%
DPS 4.50 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% - - - - -
NAPS 1.8600 1.8400 1.8400 1.8000 1.7700 1.7500 1.7100 5.75%
  QoQ % 1.09% 0.00% 2.22% 1.69% 1.14% 2.34% -
  Horiz. % 108.77% 107.60% 107.60% 105.26% 103.51% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.09 40.45 30.04 17.73 46.61 41.93 25.88 53.05%
  QoQ % 21.36% 34.65% 69.43% -61.96% 11.16% 62.02% -
  Horiz. % 189.68% 156.30% 116.07% 68.51% 180.10% 162.02% 100.00%
EPS 9.89 8.80 5.82 2.79 9.81 8.32 5.79 42.75%
  QoQ % 12.39% 51.20% 108.60% -71.56% 17.91% 43.70% -
  Horiz. % 170.81% 151.99% 100.52% 48.19% 169.43% 143.70% 100.00%
DPS 3.40 1.13 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 200.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.88% 100.00% - - - - -
NAPS 1.4055 1.3897 1.3872 1.3571 1.2740 1.2551 1.2102 10.46%
  QoQ % 1.14% 0.18% 2.22% 6.52% 1.51% 3.71% -
  Horiz. % 116.14% 114.83% 114.63% 112.14% 105.27% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.7000 1.7300 1.6000 1.5600 1.5300 1.9000 1.7400 -
P/RPS 2.62 3.23 4.02 6.63 2.36 3.25 4.76 -32.76%
  QoQ % -18.89% -19.65% -39.37% 180.93% -27.38% -31.72% -
  Horiz. % 55.04% 67.86% 84.45% 139.29% 49.58% 68.28% 100.00%
P/EPS 12.99 14.85 20.73 42.16 11.22 16.38 21.27 -27.95%
  QoQ % -12.53% -28.36% -50.83% 275.76% -31.50% -22.99% -
  Horiz. % 61.07% 69.82% 97.46% 198.21% 52.75% 77.01% 100.00%
EY 7.70 6.73 4.83 2.37 8.91 6.11 4.70 38.85%
  QoQ % 14.41% 39.34% 103.80% -73.40% 45.83% 30.00% -
  Horiz. % 163.83% 143.19% 102.77% 50.43% 189.57% 130.00% 100.00%
DY 2.65 0.87 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 204.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 304.60% 100.00% - - - - -
P/NAPS 0.91 0.94 0.87 0.87 0.86 1.09 1.02 -7.31%
  QoQ % -3.19% 8.05% 0.00% 1.16% -21.10% 6.86% -
  Horiz. % 89.22% 92.16% 85.29% 85.29% 84.31% 106.86% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 -
Price 2.1200 1.7700 1.7000 1.7600 1.6900 1.6700 1.9500 -
P/RPS 3.26 3.30 4.27 7.48 2.61 2.86 5.33 -27.88%
  QoQ % -1.21% -22.72% -42.91% 186.59% -8.74% -46.34% -
  Horiz. % 61.16% 61.91% 80.11% 140.34% 48.97% 53.66% 100.00%
P/EPS 16.19 15.19 22.02 47.57 12.40 14.40 23.84 -22.68%
  QoQ % 6.58% -31.02% -53.71% 283.63% -13.89% -39.60% -
  Horiz. % 67.91% 63.72% 92.37% 199.54% 52.01% 60.40% 100.00%
EY 6.17 6.58 4.54 2.10 8.07 6.95 4.19 29.34%
  QoQ % -6.23% 44.93% 116.19% -73.98% 16.12% 65.87% -
  Horiz. % 147.26% 157.04% 108.35% 50.12% 192.60% 165.87% 100.00%
DY 2.12 0.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 149.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.41% 100.00% - - - - -
P/NAPS 1.14 0.96 0.92 0.98 0.95 0.95 1.14 -
  QoQ % 18.75% 4.35% -6.12% 3.16% 0.00% -16.67% -
  Horiz. % 100.00% 84.21% 80.70% 85.96% 83.33% 83.33% 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.
 


 

166  246  538  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.36-0.01 
 HSI-C5J 0.125-0.085 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-C5P 0.295-0.055 
 HSI-H6R 0.355+0.035 
 MQTECH 0.025-0.005 
Partners & Brokers