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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
2. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
3. Vivocom March Super Bull Run !!! Covid Trader
4. Supermax: My last sermon - Koon Yew Yin Koon Yew Yin's Blog
5. Top Glove: Notes on ASP from Application Proof for Hong Kong Listing Trying to Make Sense Bursa Investments
6. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
7. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS