[YNHPROP] QoQ Quarter Result on 2011-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 86,245 53,042 68,458 54,260 48,495 55,261 45,205 53.89% QoQ % 62.60% -22.52% 26.17% 11.89% -12.24% 22.25% - Horiz. % 190.79% 117.34% 151.44% 120.03% 107.28% 122.25% 100.00%
PBT 22,270 12,268 8,001 20,872 18,295 21,431 16,949 19.98% QoQ % 81.53% 53.33% -61.67% 14.09% -14.63% 26.44% - Horiz. % 131.39% 72.38% 47.21% 123.15% 107.94% 126.44% 100.00%
Tax -3,768 -3,858 -2,170 -10,776 -3,950 -5,652 -6,352 -29.42% QoQ % 2.33% -77.79% 79.86% -172.81% 30.11% 11.02% - Horiz. % 59.32% 60.74% 34.16% 169.65% 62.19% 88.98% 100.00%
NP 18,502 8,410 5,831 10,096 14,345 15,779 10,597 45.05% QoQ % 120.00% 44.23% -42.24% -29.62% -9.09% 48.90% - Horiz. % 174.60% 79.36% 55.03% 95.27% 135.37% 148.90% 100.00%
NP to SH 18,502 8,410 5,831 10,096 14,345 15,779 10,597 45.05% QoQ % 120.00% 44.23% -42.24% -29.62% -9.09% 48.90% - Horiz. % 174.60% 79.36% 55.03% 95.27% 135.37% 148.90% 100.00%
Tax Rate 16.92 % 31.45 % 27.12 % 51.63 % 21.59 % 26.37 % 37.48 % -41.18% QoQ % -46.20% 15.97% -47.47% 139.14% -18.13% -29.64% - Horiz. % 45.14% 83.91% 72.36% 137.75% 57.60% 70.36% 100.00%
Total Cost 67,743 44,632 62,627 44,164 34,150 39,482 34,608 56.54% QoQ % 51.78% -28.73% 41.81% 29.32% -13.50% 14.08% - Horiz. % 195.74% 128.96% 180.96% 127.61% 98.68% 114.08% 100.00%
Net Worth 809,976 799,975 792,523 784,790 780,596 772,682 746,606 5.59% QoQ % 1.25% 0.94% 0.99% 0.54% 1.02% 3.49% - Horiz. % 108.49% 107.15% 106.15% 105.11% 104.55% 103.49% 100.00%
Dividend 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,223 - - 6,131 122 - 18,063 -40.85% QoQ % 0.00% 0.00% 0.00% 4,900.71% 0.00% 0.00% - Horiz. % 45.52% 0.00% 0.00% 33.94% 0.68% 0.00% 100.00%
Div Payout % 44.44 % - % - % 60.73 % 0.85 % - % 170.45 % -59.22% QoQ % 0.00% 0.00% 0.00% 7,044.71% 0.00% 0.00% - Horiz. % 26.07% 0.00% 0.00% 35.63% 0.50% 0.00% 100.00%
Equity 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 809,976 799,975 792,523 784,790 780,596 772,682 746,606 5.59% QoQ % 1.25% 0.94% 0.99% 0.54% 1.02% 3.49% - Horiz. % 108.49% 107.15% 106.15% 105.11% 104.55% 103.49% 100.00%
NOSH 411,155 410,243 410,633 408,744 408,689 406,675 401,401 1.61% QoQ % 0.22% -0.09% 0.46% 0.01% 0.50% 1.31% - Horiz. % 102.43% 102.20% 102.30% 101.83% 101.82% 101.31% 100.00%
Ratio Analysis 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.45 % 15.86 % 8.52 % 18.61 % 29.58 % 28.55 % 23.44 % -5.75% QoQ % 35.25% 86.15% -54.22% -37.09% 3.61% 21.80% - Horiz. % 91.51% 67.66% 36.35% 79.39% 126.19% 121.80% 100.00%
ROE 2.28 % 1.05 % 0.74 % 1.29 % 1.84 % 2.04 % 1.42 % 37.16% QoQ % 117.14% 41.89% -42.64% -29.89% -9.80% 43.66% - Horiz. % 160.56% 73.94% 52.11% 90.85% 129.58% 143.66% 100.00%
Per Share 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.98 12.93 16.67 13.27 11.87 13.59 11.26 51.48% QoQ % 62.26% -22.44% 25.62% 11.79% -12.66% 20.69% - Horiz. % 186.32% 114.83% 148.05% 117.85% 105.42% 120.69% 100.00%
EPS 4.50 2.05 1.42 2.47 3.51 3.88 2.64 42.74% QoQ % 119.51% 44.37% -42.51% -29.63% -9.54% 46.97% - Horiz. % 170.45% 77.65% 53.79% 93.56% 132.95% 146.97% 100.00%
DPS 2.00 0.00 0.00 1.50 0.03 0.00 4.50 -41.79% QoQ % 0.00% 0.00% 0.00% 4,900.00% 0.00% 0.00% - Horiz. % 44.44% 0.00% 0.00% 33.33% 0.67% 0.00% 100.00%
NAPS 1.9700 1.9500 1.9300 1.9200 1.9100 1.9000 1.8600 3.91% QoQ % 1.03% 1.04% 0.52% 0.52% 0.53% 2.15% - Horiz. % 105.91% 104.84% 103.76% 103.23% 102.69% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.30 10.03 12.94 10.26 9.17 10.45 8.55 53.81% QoQ % 62.51% -22.49% 26.12% 11.89% -12.25% 22.22% - Horiz. % 190.64% 117.31% 151.35% 120.00% 107.25% 122.22% 100.00%
EPS 3.50 1.59 1.10 1.91 2.71 2.98 2.00 45.27% QoQ % 120.13% 44.55% -42.41% -29.52% -9.06% 49.00% - Horiz. % 175.00% 79.50% 55.00% 95.50% 135.50% 149.00% 100.00%
DPS 1.55 0.00 0.00 1.16 0.02 0.00 3.41 -40.91% QoQ % 0.00% 0.00% 0.00% 5,700.00% 0.00% 0.00% - Horiz. % 45.45% 0.00% 0.00% 34.02% 0.59% 0.00% 100.00%
NAPS 1.5311 1.5122 1.4982 1.4835 1.4756 1.4606 1.4114 5.58% QoQ % 1.25% 0.93% 0.99% 0.54% 1.03% 3.49% - Horiz. % 108.48% 107.14% 106.15% 105.11% 104.55% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.9400 1.9000 1.8000 1.6900 1.9700 1.8800 1.7000 -
P/RPS 9.25 14.70 10.80 12.73 16.60 13.84 15.10 -27.89% QoQ % -37.07% 36.11% -15.16% -23.31% 19.94% -8.34% - Horiz. % 61.26% 97.35% 71.52% 84.30% 109.93% 91.66% 100.00%
P/EPS 43.11 92.68 126.76 68.42 56.13 48.45 64.39 -23.49% QoQ % -53.49% -26.89% 85.27% 21.90% 15.85% -24.76% - Horiz. % 66.95% 143.94% 196.86% 106.26% 87.17% 75.24% 100.00%
EY 2.32 1.08 0.79 1.46 1.78 2.06 1.55 30.88% QoQ % 114.81% 36.71% -45.89% -17.98% -13.59% 32.90% - Horiz. % 149.68% 69.68% 50.97% 94.19% 114.84% 132.90% 100.00%
DY 1.03 0.00 0.00 0.89 0.02 0.00 2.65 -46.77% QoQ % 0.00% 0.00% 0.00% 4,350.00% 0.00% 0.00% - Horiz. % 38.87% 0.00% 0.00% 33.58% 0.75% 0.00% 100.00%
P/NAPS 0.98 0.97 0.93 0.88 1.03 0.99 0.91 5.07% QoQ % 1.03% 4.30% 5.68% -14.56% 4.04% 8.79% - Horiz. % 107.69% 106.59% 102.20% 96.70% 113.19% 108.79% 100.00%
Price Multiplier on Announcement Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 -
Price 1.9200 1.9700 1.8800 1.7900 1.7400 1.9600 2.1200 -
P/RPS 9.15 15.24 11.28 13.48 14.66 14.42 18.82 -38.20% QoQ % -39.96% 35.11% -16.32% -8.05% 1.66% -23.38% - Horiz. % 48.62% 80.98% 59.94% 71.63% 77.90% 76.62% 100.00%
P/EPS 42.67 96.10 132.39 72.47 49.57 50.52 80.30 -34.42% QoQ % -55.60% -27.41% 82.68% 46.20% -1.88% -37.09% - Horiz. % 53.14% 119.68% 164.87% 90.25% 61.73% 62.91% 100.00%
EY 2.34 1.04 0.76 1.38 2.02 1.98 1.25 51.95% QoQ % 125.00% 36.84% -44.93% -31.68% 2.02% 58.40% - Horiz. % 187.20% 83.20% 60.80% 110.40% 161.60% 158.40% 100.00%
DY 1.04 0.00 0.00 0.84 0.02 0.00 2.12 -37.83% QoQ % 0.00% 0.00% 0.00% 4,100.00% 0.00% 0.00% - Horiz. % 49.06% 0.00% 0.00% 39.62% 0.94% 0.00% 100.00%
P/NAPS 0.97 1.01 0.97 0.93 0.91 1.03 1.14 -10.22% QoQ % -3.96% 4.12% 4.30% 2.20% -11.65% -9.65% - Horiz. % 85.09% 88.60% 85.09% 81.58% 79.82% 90.35% 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.
Comment
YNH Property Bhd_Q3(30-9-2011).pdf 
