Highlights

[YNHPROP] QoQ Quarter Result on 2010-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -1.72%    YoY -     17.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 48,495 55,261 45,205 55,070 65,095 93,807 47,815 0.95%
  QoQ % -12.24% 22.25% -17.91% -15.40% -30.61% 96.19% -
  Horiz. % 101.42% 115.57% 94.54% 115.17% 136.14% 196.19% 100.00%
PBT 18,295 21,431 16,949 18,328 23,076 20,557 13,375 23.29%
  QoQ % -14.63% 26.44% -7.52% -20.58% 12.25% 53.70% -
  Horiz. % 136.79% 160.23% 126.72% 137.03% 172.53% 153.70% 100.00%
Tax -3,950 -5,652 -6,352 -2,572 -7,044 -5,800 -4,349 -6.23%
  QoQ % 30.11% 11.02% -146.97% 63.49% -21.45% -33.36% -
  Horiz. % 90.83% 129.96% 146.06% 59.14% 161.97% 133.36% 100.00%
NP 14,345 15,779 10,597 15,756 16,032 14,757 9,026 36.30%
  QoQ % -9.09% 48.90% -32.74% -1.72% 8.64% 63.49% -
  Horiz. % 158.93% 174.82% 117.41% 174.56% 177.62% 163.49% 100.00%
NP to SH 14,345 15,779 10,597 15,756 16,032 14,757 9,026 36.30%
  QoQ % -9.09% 48.90% -32.74% -1.72% 8.64% 63.49% -
  Horiz. % 158.93% 174.82% 117.41% 174.56% 177.62% 163.49% 100.00%
Tax Rate 21.59 % 26.37 % 37.48 % 14.03 % 30.53 % 28.21 % 32.52 % -23.95%
  QoQ % -18.13% -29.64% 167.14% -54.05% 8.22% -13.25% -
  Horiz. % 66.39% 81.09% 115.25% 43.14% 93.88% 86.75% 100.00%
Total Cost 34,150 39,482 34,608 39,314 49,063 79,050 38,789 -8.16%
  QoQ % -13.50% 14.08% -11.97% -19.87% -37.93% 103.79% -
  Horiz. % 88.04% 101.79% 89.22% 101.35% 126.49% 203.79% 100.00%
Net Worth 780,596 772,682 746,606 737,685 735,632 717,908 697,642 7.80%
  QoQ % 1.02% 3.49% 1.21% 0.28% 2.47% 2.90% -
  Horiz. % 111.89% 110.76% 107.02% 105.74% 105.45% 102.90% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 122 - 18,063 6,013 - - - -
  QoQ % 0.00% 0.00% 200.36% 0.00% 0.00% 0.00% -
  Horiz. % 2.04% 0.00% 300.36% 100.00% - - -
Div Payout % 0.85 % - % 170.45 % 38.17 % - % - % - % -
  QoQ % 0.00% 0.00% 346.55% 0.00% 0.00% 0.00% -
  Horiz. % 2.23% 0.00% 446.55% 100.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 780,596 772,682 746,606 737,685 735,632 717,908 697,642 7.80%
  QoQ % 1.02% 3.49% 1.21% 0.28% 2.47% 2.90% -
  Horiz. % 111.89% 110.76% 107.02% 105.74% 105.45% 102.90% 100.00%
NOSH 408,689 406,675 401,401 400,916 399,800 398,837 394,148 2.45%
  QoQ % 0.50% 1.31% 0.12% 0.28% 0.24% 1.19% -
  Horiz. % 103.69% 103.18% 101.84% 101.72% 101.43% 101.19% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.58 % 28.55 % 23.44 % 28.61 % 24.63 % 15.73 % 18.88 % 35.01%
  QoQ % 3.61% 21.80% -18.07% 16.16% 56.58% -16.68% -
  Horiz. % 156.67% 151.22% 124.15% 151.54% 130.46% 83.32% 100.00%
ROE 1.84 % 2.04 % 1.42 % 2.14 % 2.18 % 2.06 % 1.29 % 26.79%
  QoQ % -9.80% 43.66% -33.64% -1.83% 5.83% 59.69% -
  Horiz. % 142.64% 158.14% 110.08% 165.89% 168.99% 159.69% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.87 13.59 11.26 13.74 16.28 23.52 12.13 -1.44%
  QoQ % -12.66% 20.69% -18.05% -15.60% -30.78% 93.90% -
  Horiz. % 97.86% 112.04% 92.83% 113.27% 134.21% 193.90% 100.00%
EPS 3.51 3.88 2.64 3.93 4.01 3.70 2.29 33.04%
  QoQ % -9.54% 46.97% -32.82% -2.00% 8.38% 61.57% -
  Horiz. % 153.28% 169.43% 115.28% 171.62% 175.11% 161.57% 100.00%
DPS 0.03 0.00 4.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.00% 0.00% 300.00% 100.00% - - -
NAPS 1.9100 1.9000 1.8600 1.8400 1.8400 1.8000 1.7700 5.22%
  QoQ % 0.53% 2.15% 1.09% 0.00% 2.22% 1.69% -
  Horiz. % 107.91% 107.34% 105.08% 103.95% 103.95% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.17 10.45 8.55 10.41 12.31 17.73 9.04 0.96%
  QoQ % -12.25% 22.22% -17.87% -15.43% -30.57% 96.13% -
  Horiz. % 101.44% 115.60% 94.58% 115.15% 136.17% 196.13% 100.00%
EPS 2.71 2.98 2.00 2.98 3.03 2.79 1.71 36.04%
  QoQ % -9.06% 49.00% -32.89% -1.65% 8.60% 63.16% -
  Horiz. % 158.48% 174.27% 116.96% 174.27% 177.19% 163.16% 100.00%
DPS 0.02 0.00 3.41 1.14 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 199.12% 0.00% 0.00% 0.00% -
  Horiz. % 1.75% 0.00% 299.12% 100.00% - - -
NAPS 1.4756 1.4606 1.4114 1.3945 1.3906 1.3571 1.3188 7.80%
  QoQ % 1.03% 3.49% 1.21% 0.28% 2.47% 2.90% -
  Horiz. % 111.89% 110.75% 107.02% 105.74% 105.44% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.9700 1.8800 1.7000 1.7300 1.6000 1.5600 1.5300 -
P/RPS 16.60 13.84 15.10 12.59 9.83 6.63 12.61 20.17%
  QoQ % 19.94% -8.34% 19.94% 28.08% 48.27% -47.42% -
  Horiz. % 131.64% 109.75% 119.75% 99.84% 77.95% 52.58% 100.00%
P/EPS 56.13 48.45 64.39 44.02 39.90 42.16 66.81 -10.99%
  QoQ % 15.85% -24.76% 46.27% 10.33% -5.36% -36.90% -
  Horiz. % 84.01% 72.52% 96.38% 65.89% 59.72% 63.10% 100.00%
EY 1.78 2.06 1.55 2.27 2.51 2.37 1.50 12.12%
  QoQ % -13.59% 32.90% -31.72% -9.56% 5.91% 58.00% -
  Horiz. % 118.67% 137.33% 103.33% 151.33% 167.33% 158.00% 100.00%
DY 0.02 0.00 2.65 0.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 204.60% 0.00% 0.00% 0.00% -
  Horiz. % 2.30% 0.00% 304.60% 100.00% - - -
P/NAPS 1.03 0.99 0.91 0.94 0.87 0.87 0.86 12.82%
  QoQ % 4.04% 8.79% -3.19% 8.05% 0.00% 1.16% -
  Horiz. % 119.77% 115.12% 105.81% 109.30% 101.16% 101.16% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 -
Price 1.7400 1.9600 2.1200 1.7700 1.7000 1.7600 1.6900 -
P/RPS 14.66 14.42 18.82 12.89 10.44 7.48 13.93 3.47%
  QoQ % 1.66% -23.38% 46.00% 23.47% 39.57% -46.30% -
  Horiz. % 105.24% 103.52% 135.10% 92.53% 74.95% 53.70% 100.00%
P/EPS 49.57 50.52 80.30 45.04 42.39 47.57 73.80 -23.36%
  QoQ % -1.88% -37.09% 78.29% 6.25% -10.89% -35.54% -
  Horiz. % 67.17% 68.46% 108.81% 61.03% 57.44% 64.46% 100.00%
EY 2.02 1.98 1.25 2.22 2.36 2.10 1.36 30.27%
  QoQ % 2.02% 58.40% -43.69% -5.93% 12.38% 54.41% -
  Horiz. % 148.53% 145.59% 91.91% 163.24% 173.53% 154.41% 100.00%
DY 0.02 0.00 2.12 0.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 149.41% 0.00% 0.00% 0.00% -
  Horiz. % 2.35% 0.00% 249.41% 100.00% - - -
P/NAPS 0.91 1.03 1.14 0.96 0.92 0.98 0.95 -2.83%
  QoQ % -11.65% -9.65% 18.75% 4.35% -6.12% 3.16% -
  Horiz. % 95.79% 108.42% 120.00% 101.05% 96.84% 103.16% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers