Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -69.81%    YoY -     7.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 214,086 158,016 103,756 55,261 259,709 213,972 158,902 21.92%
  QoQ % 35.48% 52.30% 87.76% -78.72% 21.38% 34.66% -
  Horiz. % 134.73% 99.44% 65.30% 34.78% 163.44% 134.66% 100.00%
PBT 65,224 60,598 39,727 21,431 71,453 61,961 43,634 30.64%
  QoQ % 7.63% 52.54% 85.37% -70.01% 15.32% 42.00% -
  Horiz. % 149.48% 138.88% 91.05% 49.12% 163.76% 142.00% 100.00%
Tax -20,936 -20,378 -9,603 -5,632 -19,123 -15,416 -12,845 38.37%
  QoQ % -2.74% -112.20% -70.51% 70.55% -24.05% -20.02% -
  Horiz. % 162.99% 158.65% 74.76% 43.85% 148.88% 120.02% 100.00%
NP 44,288 40,220 30,124 15,799 52,330 46,545 30,789 27.34%
  QoQ % 10.11% 33.51% 90.67% -69.81% 12.43% 51.17% -
  Horiz. % 143.84% 130.63% 97.84% 51.31% 169.96% 151.17% 100.00%
NP to SH 44,288 40,220 30,124 15,799 52,330 46,545 30,789 27.34%
  QoQ % 10.11% 33.51% 90.67% -69.81% 12.43% 51.17% -
  Horiz. % 143.84% 130.63% 97.84% 51.31% 169.96% 151.17% 100.00%
Tax Rate 32.10 % 33.63 % 24.17 % 26.28 % 26.76 % 24.88 % 29.44 % 5.92%
  QoQ % -4.55% 39.14% -8.03% -1.79% 7.56% -15.49% -
  Horiz. % 109.04% 114.23% 82.10% 89.27% 90.90% 84.51% 100.00%
Total Cost 169,798 117,796 73,632 39,462 207,379 167,427 128,113 20.60%
  QoQ % 44.15% 59.98% 86.59% -80.97% 23.86% 30.69% -
  Horiz. % 132.54% 91.95% 57.47% 30.80% 161.87% 130.69% 100.00%
Net Worth 787,929 783,188 778,576 772,682 743,530 735,131 733,831 4.84%
  QoQ % 0.61% 0.59% 0.76% 3.92% 1.14% 0.18% -
  Horiz. % 107.37% 106.73% 106.10% 105.29% 101.32% 100.18% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,371 6,241 122 - 17,988 5,992 - -
  QoQ % 194.36% 5,003.51% 0.00% 0.00% 200.16% 0.00% -
  Horiz. % 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 % 167.27% 3,685.37% 0.00% 0.00% 166.93% 0.00% -
  Horiz. % 322.05% 120.50% 3.18% 0.00% 266.93% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 787,929 783,188 778,576 772,682 743,530 735,131 733,831 4.84%
  QoQ % 0.61% 0.59% 0.76% 3.92% 1.14% 0.18% -
  Horiz. % 107.37% 106.73% 106.10% 105.29% 101.32% 100.18% 100.00%
NOSH 408,253 407,910 407,631 406,675 399,747 399,527 398,821 1.57%
  QoQ % 0.08% 0.07% 0.24% 1.73% 0.05% 0.18% -
  Horiz. % 102.37% 102.28% 102.21% 101.97% 100.23% 100.18% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.69 % 25.45 % 29.03 % 28.59 % 20.15 % 21.75 % 19.38 % 4.44%
  QoQ % -18.70% -12.33% 1.54% 41.89% -7.36% 12.23% -
  Horiz. % 106.76% 131.32% 149.79% 147.52% 103.97% 112.23% 100.00%
ROE 5.62 % 5.14 % 3.87 % 2.04 % 7.04 % 6.33 % 4.20 % 21.37%
  QoQ % 9.34% 32.82% 89.71% -71.02% 11.22% 50.71% -
  Horiz. % 133.81% 122.38% 92.14% 48.57% 167.62% 150.71% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.44 38.74 25.45 13.59 64.97 53.56 39.84 20.05%
  QoQ % 35.36% 52.22% 87.27% -79.08% 21.30% 34.44% -
  Horiz. % 131.63% 97.24% 63.88% 34.11% 163.08% 134.44% 100.00%
EPS 10.84 9.86 7.39 3.88 13.09 11.65 7.72 25.32%
  QoQ % 9.94% 33.42% 90.46% -70.36% 12.36% 50.91% -
  Horiz. % 140.41% 127.72% 95.73% 50.26% 169.56% 150.91% 100.00%
DPS 4.50 1.53 0.03 0.00 4.50 1.50 0.00 -
  QoQ % 194.12% 5,000.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 300.00% 102.00% 2.00% 0.00% 300.00% 100.00% -
NAPS 1.9300 1.9200 1.9100 1.9000 1.8600 1.8400 1.8400 3.23%
  QoQ % 0.52% 0.52% 0.53% 2.15% 1.09% 0.00% -
  Horiz. % 104.89% 104.35% 103.80% 103.26% 101.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.47 29.87 19.61 10.45 49.09 40.45 30.04 21.91%
  QoQ % 35.49% 52.32% 87.66% -78.71% 21.36% 34.65% -
  Horiz. % 134.72% 99.43% 65.28% 34.79% 163.42% 134.65% 100.00%
EPS 8.37 7.60 5.69 2.99 9.89 8.80 5.82 27.33%
  QoQ % 10.13% 33.57% 90.30% -69.77% 12.39% 51.20% -
  Horiz. % 143.81% 130.58% 97.77% 51.37% 169.93% 151.20% 100.00%
DPS 3.47 1.18 0.02 0.00 3.40 1.13 0.00 -
  QoQ % 194.07% 5,800.00% 0.00% 0.00% 200.88% 0.00% -
  Horiz. % 307.08% 104.42% 1.77% 0.00% 300.88% 100.00% -
NAPS 1.4895 1.4805 1.4718 1.4606 1.4055 1.3897 1.3872 4.84%
  QoQ % 0.61% 0.59% 0.77% 3.92% 1.14% 0.18% -
  Horiz. % 107.37% 106.73% 106.10% 105.29% 101.32% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.8000 1.6900 1.9700 1.8800 1.7000 1.7300 1.6000 -
P/RPS 3.43 4.36 7.74 13.84 2.62 3.23 4.02 -10.01%
  QoQ % -21.33% -43.67% -44.08% 428.24% -18.89% -19.65% -
  Horiz. % 85.32% 108.46% 192.54% 344.28% 65.17% 80.35% 100.00%
P/EPS 16.59 17.14 26.66 48.39 12.99 14.85 20.73 -13.77%
  QoQ % -3.21% -35.71% -44.91% 272.52% -12.53% -28.36% -
  Horiz. % 80.03% 82.68% 128.61% 233.43% 62.66% 71.64% 100.00%
EY 6.03 5.83 3.75 2.07 7.70 6.73 4.83 15.90%
  QoQ % 3.43% 55.47% 81.16% -73.12% 14.41% 39.34% -
  Horiz. % 124.84% 120.70% 77.64% 42.86% 159.42% 139.34% 100.00%
DY 2.50 0.91 0.02 0.00 2.65 0.87 0.00 -
  QoQ % 174.73% 4,450.00% 0.00% 0.00% 204.60% 0.00% -
  Horiz. % 287.36% 104.60% 2.30% 0.00% 304.60% 100.00% -
P/NAPS 0.93 0.88 1.03 0.99 0.91 0.94 0.87 4.53%
  QoQ % 5.68% -14.56% 4.04% 8.79% -3.19% 8.05% -
  Horiz. % 106.90% 101.15% 118.39% 113.79% 104.60% 108.05% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 -
Price 1.8800 1.7900 1.7400 1.9600 2.1200 1.7700 1.7000 -
P/RPS 3.59 4.62 6.84 14.42 3.26 3.30 4.27 -10.89%
  QoQ % -22.29% -32.46% -52.57% 342.33% -1.21% -22.72% -
  Horiz. % 84.07% 108.20% 160.19% 337.70% 76.35% 77.28% 100.00%
P/EPS 17.33 18.15 23.55 50.45 16.19 15.19 22.02 -14.72%
  QoQ % -4.52% -22.93% -53.32% 211.61% 6.58% -31.02% -
  Horiz. % 78.70% 82.43% 106.95% 229.11% 73.52% 68.98% 100.00%
EY 5.77 5.51 4.25 1.98 6.17 6.58 4.54 17.28%
  QoQ % 4.72% 29.65% 114.65% -67.91% -6.23% 44.93% -
  Horiz. % 127.09% 121.37% 93.61% 43.61% 135.90% 144.93% 100.00%
DY 2.39 0.85 0.02 0.00 2.12 0.85 0.00 -
  QoQ % 181.18% 4,150.00% 0.00% 0.00% 149.41% 0.00% -
  Horiz. % 281.18% 100.00% 2.35% 0.00% 249.41% 100.00% -
P/NAPS 0.97 0.93 0.91 1.03 1.14 0.96 0.92 3.58%
  QoQ % 4.30% 2.20% -11.65% -9.65% 18.75% 4.35% -
  Horiz. % 105.43% 101.09% 98.91% 111.96% 123.91% 104.35% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers