Highlights

[YNHPROP] QoQ Quarter Result on 2010-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     8.64%    YoY -     3.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 55,261 45,205 55,070 65,095 93,807 47,815 84,886 -24.91%
  QoQ % 22.25% -17.91% -15.40% -30.61% 96.19% -43.67% -
  Horiz. % 65.10% 53.25% 64.88% 76.69% 110.51% 56.33% 100.00%
PBT 21,431 16,949 18,328 23,076 20,557 13,375 18,006 12.32%
  QoQ % 26.44% -7.52% -20.58% 12.25% 53.70% -25.72% -
  Horiz. % 119.02% 94.13% 101.79% 128.16% 114.17% 74.28% 100.00%
Tax -5,652 -6,352 -2,572 -7,044 -5,800 -4,349 -4,620 14.40%
  QoQ % 11.02% -146.97% 63.49% -21.45% -33.36% 5.87% -
  Horiz. % 122.34% 137.49% 55.67% 152.47% 125.54% 94.13% 100.00%
NP 15,779 10,597 15,756 16,032 14,757 9,026 13,386 11.60%
  QoQ % 48.90% -32.74% -1.72% 8.64% 63.49% -32.57% -
  Horiz. % 117.88% 79.16% 117.71% 119.77% 110.24% 67.43% 100.00%
NP to SH 15,779 10,597 15,756 16,032 14,757 9,026 13,386 11.60%
  QoQ % 48.90% -32.74% -1.72% 8.64% 63.49% -32.57% -
  Horiz. % 117.88% 79.16% 117.71% 119.77% 110.24% 67.43% 100.00%
Tax Rate 26.37 % 37.48 % 14.03 % 30.53 % 28.21 % 32.52 % 25.66 % 1.84%
  QoQ % -29.64% 167.14% -54.05% 8.22% -13.25% 26.73% -
  Horiz. % 102.77% 146.06% 54.68% 118.98% 109.94% 126.73% 100.00%
Total Cost 39,482 34,608 39,314 49,063 79,050 38,789 71,500 -32.72%
  QoQ % 14.08% -11.97% -19.87% -37.93% 103.79% -45.75% -
  Horiz. % 55.22% 48.40% 54.98% 68.62% 110.56% 54.25% 100.00%
Net Worth 772,682 746,606 737,685 735,632 717,908 697,642 658,019 11.31%
  QoQ % 3.49% 1.21% 0.28% 2.47% 2.90% 6.02% -
  Horiz. % 117.43% 113.46% 112.11% 111.79% 109.10% 106.02% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 18,063 6,013 - - - - -
  QoQ % 0.00% 200.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.36% 100.00% - - - -
Div Payout % - % 170.45 % 38.17 % - % - % - % - % -
  QoQ % 0.00% 346.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 446.55% 100.00% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 772,682 746,606 737,685 735,632 717,908 697,642 658,019 11.31%
  QoQ % 3.49% 1.21% 0.28% 2.47% 2.90% 6.02% -
  Horiz. % 117.43% 113.46% 112.11% 111.79% 109.10% 106.02% 100.00%
NOSH 406,675 401,401 400,916 399,800 398,837 394,148 376,011 5.37%
  QoQ % 1.31% 0.12% 0.28% 0.24% 1.19% 4.82% -
  Horiz. % 108.16% 106.75% 106.62% 106.33% 106.07% 104.82% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 28.55 % 23.44 % 28.61 % 24.63 % 15.73 % 18.88 % 15.77 % 48.60%
  QoQ % 21.80% -18.07% 16.16% 56.58% -16.68% 19.72% -
  Horiz. % 181.04% 148.64% 181.42% 156.18% 99.75% 119.72% 100.00%
ROE 2.04 % 1.42 % 2.14 % 2.18 % 2.06 % 1.29 % 2.03 % 0.33%
  QoQ % 43.66% -33.64% -1.83% 5.83% 59.69% -36.45% -
  Horiz. % 100.49% 69.95% 105.42% 107.39% 101.48% 63.55% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.59 11.26 13.74 16.28 23.52 12.13 22.58 -28.74%
  QoQ % 20.69% -18.05% -15.60% -30.78% 93.90% -46.28% -
  Horiz. % 60.19% 49.87% 60.85% 72.10% 104.16% 53.72% 100.00%
EPS 3.88 2.64 3.93 4.01 3.70 2.29 3.56 5.91%
  QoQ % 46.97% -32.82% -2.00% 8.38% 61.57% -35.67% -
  Horiz. % 108.99% 74.16% 110.39% 112.64% 103.93% 64.33% 100.00%
DPS 0.00 4.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.00% 100.00% - - - -
NAPS 1.9000 1.8600 1.8400 1.8400 1.8000 1.7700 1.7500 5.64%
  QoQ % 2.15% 1.09% 0.00% 2.22% 1.69% 1.14% -
  Horiz. % 108.57% 106.29% 105.14% 105.14% 102.86% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.45 8.55 10.41 12.31 17.73 9.04 16.05 -24.90%
  QoQ % 22.22% -17.87% -15.43% -30.57% 96.13% -43.68% -
  Horiz. % 65.11% 53.27% 64.86% 76.70% 110.47% 56.32% 100.00%
EPS 2.98 2.00 2.98 3.03 2.79 1.71 2.53 11.54%
  QoQ % 49.00% -32.89% -1.65% 8.60% 63.16% -32.41% -
  Horiz. % 117.79% 79.05% 117.79% 119.76% 110.28% 67.59% 100.00%
DPS 0.00 3.41 1.14 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 199.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 299.12% 100.00% - - - -
NAPS 1.4606 1.4114 1.3945 1.3906 1.3571 1.3188 1.2439 11.31%
  QoQ % 3.49% 1.21% 0.28% 2.47% 2.90% 6.02% -
  Horiz. % 117.42% 113.47% 112.11% 111.79% 109.10% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.8800 1.7000 1.7300 1.6000 1.5600 1.5300 1.9000 -
P/RPS 13.84 15.10 12.59 9.83 6.63 12.61 8.42 39.32%
  QoQ % -8.34% 19.94% 28.08% 48.27% -47.42% 49.76% -
  Horiz. % 164.37% 179.33% 149.52% 116.75% 78.74% 149.76% 100.00%
P/EPS 48.45 64.39 44.02 39.90 42.16 66.81 53.37 -6.25%
  QoQ % -24.76% 46.27% 10.33% -5.36% -36.90% 25.18% -
  Horiz. % 90.78% 120.65% 82.48% 74.76% 79.00% 125.18% 100.00%
EY 2.06 1.55 2.27 2.51 2.37 1.50 1.87 6.67%
  QoQ % 32.90% -31.72% -9.56% 5.91% 58.00% -19.79% -
  Horiz. % 110.16% 82.89% 121.39% 134.22% 126.74% 80.21% 100.00%
DY 0.00 2.65 0.87 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 204.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 304.60% 100.00% - - - -
P/NAPS 0.99 0.91 0.94 0.87 0.87 0.86 1.09 -6.22%
  QoQ % 8.79% -3.19% 8.05% 0.00% 1.16% -21.10% -
  Horiz. % 90.83% 83.49% 86.24% 79.82% 79.82% 78.90% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 -
Price 1.9600 2.1200 1.7700 1.7000 1.7600 1.6900 1.6700 -
P/RPS 14.42 18.82 12.89 10.44 7.48 13.93 7.40 56.07%
  QoQ % -23.38% 46.00% 23.47% 39.57% -46.30% 88.24% -
  Horiz. % 194.86% 254.32% 174.19% 141.08% 101.08% 188.24% 100.00%
P/EPS 50.52 80.30 45.04 42.39 47.57 73.80 46.91 5.07%
  QoQ % -37.09% 78.29% 6.25% -10.89% -35.54% 57.32% -
  Horiz. % 107.70% 171.18% 96.01% 90.36% 101.41% 157.32% 100.00%
EY 1.98 1.25 2.22 2.36 2.10 1.36 2.13 -4.76%
  QoQ % 58.40% -43.69% -5.93% 12.38% 54.41% -36.15% -
  Horiz. % 92.96% 58.69% 104.23% 110.80% 98.59% 63.85% 100.00%
DY 0.00 2.12 0.85 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 149.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 249.41% 100.00% - - - -
P/NAPS 1.03 1.14 0.96 0.92 0.98 0.95 0.95 5.54%
  QoQ % -9.65% 18.75% 4.35% -6.12% 3.16% 0.00% -
  Horiz. % 108.42% 120.00% 101.05% 96.84% 103.16% 100.00% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers