Highlights

[YNHPROP] QoQ Quarter Result on 2011-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -9.09%    YoY -     -10.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 53,042 68,458 54,260 48,495 55,261 45,205 55,070 -2.47%
  QoQ % -22.52% 26.17% 11.89% -12.24% 22.25% -17.91% -
  Horiz. % 96.32% 124.31% 98.53% 88.06% 100.35% 82.09% 100.00%
PBT 12,268 8,001 20,872 18,295 21,431 16,949 18,328 -23.46%
  QoQ % 53.33% -61.67% 14.09% -14.63% 26.44% -7.52% -
  Horiz. % 66.94% 43.65% 113.88% 99.82% 116.93% 92.48% 100.00%
Tax -3,858 -2,170 -10,776 -3,950 -5,652 -6,352 -2,572 31.00%
  QoQ % -77.79% 79.86% -172.81% 30.11% 11.02% -146.97% -
  Horiz. % 150.00% 84.37% 418.97% 153.58% 219.75% 246.97% 100.00%
NP 8,410 5,831 10,096 14,345 15,779 10,597 15,756 -34.17%
  QoQ % 44.23% -42.24% -29.62% -9.09% 48.90% -32.74% -
  Horiz. % 53.38% 37.01% 64.08% 91.04% 100.15% 67.26% 100.00%
NP to SH 8,410 5,831 10,096 14,345 15,779 10,597 15,756 -34.17%
  QoQ % 44.23% -42.24% -29.62% -9.09% 48.90% -32.74% -
  Horiz. % 53.38% 37.01% 64.08% 91.04% 100.15% 67.26% 100.00%
Tax Rate 31.45 % 27.12 % 51.63 % 21.59 % 26.37 % 37.48 % 14.03 % 71.20%
  QoQ % 15.97% -47.47% 139.14% -18.13% -29.64% 167.14% -
  Horiz. % 224.16% 193.30% 368.00% 153.88% 187.95% 267.14% 100.00%
Total Cost 44,632 62,627 44,164 34,150 39,482 34,608 39,314 8.82%
  QoQ % -28.73% 41.81% 29.32% -13.50% 14.08% -11.97% -
  Horiz. % 113.53% 159.30% 112.34% 86.86% 100.43% 88.03% 100.00%
Net Worth 799,975 792,523 784,790 780,596 772,682 746,606 737,685 5.55%
  QoQ % 0.94% 0.99% 0.54% 1.02% 3.49% 1.21% -
  Horiz. % 108.44% 107.43% 106.39% 105.82% 104.74% 101.21% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 6,131 122 - 18,063 6,013 -
  QoQ % 0.00% 0.00% 4,900.71% 0.00% 0.00% 200.36% -
  Horiz. % 0.00% 0.00% 101.95% 2.04% 0.00% 300.36% 100.00%
Div Payout % - % - % 60.73 % 0.85 % - % 170.45 % 38.17 % -
  QoQ % 0.00% 0.00% 7,044.71% 0.00% 0.00% 346.55% -
  Horiz. % 0.00% 0.00% 159.10% 2.23% 0.00% 446.55% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 799,975 792,523 784,790 780,596 772,682 746,606 737,685 5.55%
  QoQ % 0.94% 0.99% 0.54% 1.02% 3.49% 1.21% -
  Horiz. % 108.44% 107.43% 106.39% 105.82% 104.74% 101.21% 100.00%
NOSH 410,243 410,633 408,744 408,689 406,675 401,401 400,916 1.54%
  QoQ % -0.09% 0.46% 0.01% 0.50% 1.31% 0.12% -
  Horiz. % 102.33% 102.42% 101.95% 101.94% 101.44% 100.12% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.86 % 8.52 % 18.61 % 29.58 % 28.55 % 23.44 % 28.61 % -32.49%
  QoQ % 86.15% -54.22% -37.09% 3.61% 21.80% -18.07% -
  Horiz. % 55.44% 29.78% 65.05% 103.39% 99.79% 81.93% 100.00%
ROE 1.05 % 0.74 % 1.29 % 1.84 % 2.04 % 1.42 % 2.14 % -37.76%
  QoQ % 41.89% -42.64% -29.89% -9.80% 43.66% -33.64% -
  Horiz. % 49.07% 34.58% 60.28% 85.98% 95.33% 66.36% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.93 16.67 13.27 11.87 13.59 11.26 13.74 -3.97%
  QoQ % -22.44% 25.62% 11.79% -12.66% 20.69% -18.05% -
  Horiz. % 94.10% 121.32% 96.58% 86.39% 98.91% 81.95% 100.00%
EPS 2.05 1.42 2.47 3.51 3.88 2.64 3.93 -35.17%
  QoQ % 44.37% -42.51% -29.63% -9.54% 46.97% -32.82% -
  Horiz. % 52.16% 36.13% 62.85% 89.31% 98.73% 67.18% 100.00%
DPS 0.00 0.00 1.50 0.03 0.00 4.50 1.50 -
  QoQ % 0.00% 0.00% 4,900.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 0.00% 100.00% 2.00% 0.00% 300.00% 100.00%
NAPS 1.9500 1.9300 1.9200 1.9100 1.9000 1.8600 1.8400 3.94%
  QoQ % 1.04% 0.52% 0.52% 0.53% 2.15% 1.09% -
  Horiz. % 105.98% 104.89% 104.35% 103.80% 103.26% 101.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.03 12.94 10.26 9.17 10.45 8.55 10.41 -2.45%
  QoQ % -22.49% 26.12% 11.89% -12.25% 22.22% -17.87% -
  Horiz. % 96.35% 124.30% 98.56% 88.09% 100.38% 82.13% 100.00%
EPS 1.59 1.10 1.91 2.71 2.98 2.00 2.98 -34.19%
  QoQ % 44.55% -42.41% -29.52% -9.06% 49.00% -32.89% -
  Horiz. % 53.36% 36.91% 64.09% 90.94% 100.00% 67.11% 100.00%
DPS 0.00 0.00 1.16 0.02 0.00 3.41 1.14 -
  QoQ % 0.00% 0.00% 5,700.00% 0.00% 0.00% 199.12% -
  Horiz. % 0.00% 0.00% 101.75% 1.75% 0.00% 299.12% 100.00%
NAPS 1.5122 1.4982 1.4835 1.4756 1.4606 1.4114 1.3945 5.55%
  QoQ % 0.93% 0.99% 0.54% 1.03% 3.49% 1.21% -
  Horiz. % 108.44% 107.44% 106.38% 105.82% 104.74% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.9000 1.8000 1.6900 1.9700 1.8800 1.7000 1.7300 -
P/RPS 14.70 10.80 12.73 16.60 13.84 15.10 12.59 10.87%
  QoQ % 36.11% -15.16% -23.31% 19.94% -8.34% 19.94% -
  Horiz. % 116.76% 85.78% 101.11% 131.85% 109.93% 119.94% 100.00%
P/EPS 92.68 126.76 68.42 56.13 48.45 64.39 44.02 64.20%
  QoQ % -26.89% 85.27% 21.90% 15.85% -24.76% 46.27% -
  Horiz. % 210.54% 287.96% 155.43% 127.51% 110.06% 146.27% 100.00%
EY 1.08 0.79 1.46 1.78 2.06 1.55 2.27 -39.03%
  QoQ % 36.71% -45.89% -17.98% -13.59% 32.90% -31.72% -
  Horiz. % 47.58% 34.80% 64.32% 78.41% 90.75% 68.28% 100.00%
DY 0.00 0.00 0.89 0.02 0.00 2.65 0.87 -
  QoQ % 0.00% 0.00% 4,350.00% 0.00% 0.00% 204.60% -
  Horiz. % 0.00% 0.00% 102.30% 2.30% 0.00% 304.60% 100.00%
P/NAPS 0.97 0.93 0.88 1.03 0.99 0.91 0.94 2.11%
  QoQ % 4.30% 5.68% -14.56% 4.04% 8.79% -3.19% -
  Horiz. % 103.19% 98.94% 93.62% 109.57% 105.32% 96.81% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 -
Price 1.9700 1.8800 1.7900 1.7400 1.9600 2.1200 1.7700 -
P/RPS 15.24 11.28 13.48 14.66 14.42 18.82 12.89 11.80%
  QoQ % 35.11% -16.32% -8.05% 1.66% -23.38% 46.00% -
  Horiz. % 118.23% 87.51% 104.58% 113.73% 111.87% 146.00% 100.00%
P/EPS 96.10 132.39 72.47 49.57 50.52 80.30 45.04 65.66%
  QoQ % -27.41% 82.68% 46.20% -1.88% -37.09% 78.29% -
  Horiz. % 213.37% 293.94% 160.90% 110.06% 112.17% 178.29% 100.00%
EY 1.04 0.76 1.38 2.02 1.98 1.25 2.22 -39.65%
  QoQ % 36.84% -44.93% -31.68% 2.02% 58.40% -43.69% -
  Horiz. % 46.85% 34.23% 62.16% 90.99% 89.19% 56.31% 100.00%
DY 0.00 0.00 0.84 0.02 0.00 2.12 0.85 -
  QoQ % 0.00% 0.00% 4,100.00% 0.00% 0.00% 149.41% -
  Horiz. % 0.00% 0.00% 98.82% 2.35% 0.00% 249.41% 100.00%
P/NAPS 1.01 0.97 0.93 0.91 1.03 1.14 0.96 3.44%
  QoQ % 4.12% 4.30% 2.20% -11.65% -9.65% 18.75% -
  Horiz. % 105.21% 101.04% 96.88% 94.79% 107.29% 118.75% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers