Highlights

[YNHPROP] QoQ Quarter Result on 2009-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -32.57%    YoY -     -19.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,070 65,095 93,807 47,815 84,886 73,999 62,927 -8.50%
  QoQ % -15.40% -30.61% 96.19% -43.67% 14.71% 17.59% -
  Horiz. % 87.51% 103.45% 149.07% 75.98% 134.90% 117.59% 100.00%
PBT 18,328 23,076 20,557 13,375 18,006 20,962 20,095 -5.95%
  QoQ % -20.58% 12.25% 53.70% -25.72% -14.10% 4.31% -
  Horiz. % 91.21% 114.83% 102.30% 66.56% 89.60% 104.31% 100.00%
Tax -2,572 -7,044 -5,800 -4,349 -4,620 -5,511 -4,921 -35.09%
  QoQ % 63.49% -21.45% -33.36% 5.87% 16.17% -11.99% -
  Horiz. % 52.27% 143.14% 117.86% 88.38% 93.88% 111.99% 100.00%
NP 15,756 16,032 14,757 9,026 13,386 15,451 15,174 2.54%
  QoQ % -1.72% 8.64% 63.49% -32.57% -13.36% 1.83% -
  Horiz. % 103.84% 105.65% 97.25% 59.48% 88.22% 101.83% 100.00%
NP to SH 15,756 16,032 14,757 9,026 13,386 15,451 15,174 2.54%
  QoQ % -1.72% 8.64% 63.49% -32.57% -13.36% 1.83% -
  Horiz. % 103.84% 105.65% 97.25% 59.48% 88.22% 101.83% 100.00%
Tax Rate 14.03 % 30.53 % 28.21 % 32.52 % 25.66 % 26.29 % 24.49 % -31.00%
  QoQ % -54.05% 8.22% -13.25% 26.73% -2.40% 7.35% -
  Horiz. % 57.29% 124.66% 115.19% 132.79% 104.78% 107.35% 100.00%
Total Cost 39,314 49,063 79,050 38,789 71,500 58,548 47,753 -12.15%
  QoQ % -19.87% -37.93% 103.79% -45.75% 22.12% 22.61% -
  Horiz. % 82.33% 102.74% 165.54% 81.23% 149.73% 122.61% 100.00%
Net Worth 737,685 735,632 717,908 697,642 658,019 641,291 627,889 11.33%
  QoQ % 0.28% 2.47% 2.90% 6.02% 2.61% 2.13% -
  Horiz. % 117.49% 117.16% 114.34% 111.11% 104.80% 102.13% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,013 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 38.17 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 737,685 735,632 717,908 697,642 658,019 641,291 627,889 11.33%
  QoQ % 0.28% 2.47% 2.90% 6.02% 2.61% 2.13% -
  Horiz. % 117.49% 117.16% 114.34% 111.11% 104.80% 102.13% 100.00%
NOSH 400,916 399,800 398,837 394,148 376,011 375,024 373,743 4.79%
  QoQ % 0.28% 0.24% 1.19% 4.82% 0.26% 0.34% -
  Horiz. % 107.27% 106.97% 106.71% 105.46% 100.61% 100.34% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.61 % 24.63 % 15.73 % 18.88 % 15.77 % 20.88 % 24.11 % 12.07%
  QoQ % 16.16% 56.58% -16.68% 19.72% -24.47% -13.40% -
  Horiz. % 118.66% 102.16% 65.24% 78.31% 65.41% 86.60% 100.00%
ROE 2.14 % 2.18 % 2.06 % 1.29 % 2.03 % 2.41 % 2.42 % -7.86%
  QoQ % -1.83% 5.83% 59.69% -36.45% -15.77% -0.41% -
  Horiz. % 88.43% 90.08% 85.12% 53.31% 83.88% 99.59% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.74 16.28 23.52 12.13 22.58 19.73 16.84 -12.67%
  QoQ % -15.60% -30.78% 93.90% -46.28% 14.45% 17.16% -
  Horiz. % 81.59% 96.67% 139.67% 72.03% 134.09% 117.16% 100.00%
EPS 3.93 4.01 3.70 2.29 3.56 4.12 4.06 -2.14%
  QoQ % -2.00% 8.38% 61.57% -35.67% -13.59% 1.48% -
  Horiz. % 96.80% 98.77% 91.13% 56.40% 87.68% 101.48% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.8400 1.8400 1.8000 1.7700 1.7500 1.7100 1.6800 6.25%
  QoQ % 0.00% 2.22% 1.69% 1.14% 2.34% 1.79% -
  Horiz. % 109.52% 109.52% 107.14% 105.36% 104.17% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.41 12.31 17.73 9.04 16.05 13.99 11.90 -8.52%
  QoQ % -15.43% -30.57% 96.13% -43.68% 14.72% 17.56% -
  Horiz. % 87.48% 103.45% 148.99% 75.97% 134.87% 117.56% 100.00%
EPS 2.98 3.03 2.79 1.71 2.53 2.92 2.87 2.54%
  QoQ % -1.65% 8.60% 63.16% -32.41% -13.36% 1.74% -
  Horiz. % 103.83% 105.57% 97.21% 59.58% 88.15% 101.74% 100.00%
DPS 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3945 1.3906 1.3571 1.3188 1.2439 1.2123 1.1869 11.33%
  QoQ % 0.28% 2.47% 2.90% 6.02% 2.61% 2.14% -
  Horiz. % 117.49% 117.16% 114.34% 111.11% 104.80% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7300 1.6000 1.5600 1.5300 1.9000 1.7400 1.0200 -
P/RPS 12.59 9.83 6.63 12.61 8.42 8.82 6.06 62.75%
  QoQ % 28.08% 48.27% -47.42% 49.76% -4.54% 45.54% -
  Horiz. % 207.76% 162.21% 109.41% 208.09% 138.94% 145.54% 100.00%
P/EPS 44.02 39.90 42.16 66.81 53.37 42.23 25.12 45.30%
  QoQ % 10.33% -5.36% -36.90% 25.18% 26.38% 68.11% -
  Horiz. % 175.24% 158.84% 167.83% 265.96% 212.46% 168.11% 100.00%
EY 2.27 2.51 2.37 1.50 1.87 2.37 3.98 -31.20%
  QoQ % -9.56% 5.91% 58.00% -19.79% -21.10% -40.45% -
  Horiz. % 57.04% 63.07% 59.55% 37.69% 46.98% 59.55% 100.00%
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.94 0.87 0.87 0.86 1.09 1.02 0.61 33.38%
  QoQ % 8.05% 0.00% 1.16% -21.10% 6.86% 67.21% -
  Horiz. % 154.10% 142.62% 142.62% 140.98% 178.69% 167.21% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 -
Price 1.7700 1.7000 1.7600 1.6900 1.6700 1.9500 1.4700 -
P/RPS 12.89 10.44 7.48 13.93 7.40 9.88 8.73 29.64%
  QoQ % 23.47% 39.57% -46.30% 88.24% -25.10% 13.17% -
  Horiz. % 147.65% 119.59% 85.68% 159.56% 84.77% 113.17% 100.00%
P/EPS 45.04 42.39 47.57 73.80 46.91 47.33 36.21 15.64%
  QoQ % 6.25% -10.89% -35.54% 57.32% -0.89% 30.71% -
  Horiz. % 124.39% 117.07% 131.37% 203.81% 129.55% 130.71% 100.00%
EY 2.22 2.36 2.10 1.36 2.13 2.11 2.76 -13.50%
  QoQ % -5.93% 12.38% 54.41% -36.15% 0.95% -23.55% -
  Horiz. % 80.43% 85.51% 76.09% 49.28% 77.17% 76.45% 100.00%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.96 0.92 0.98 0.95 0.95 1.14 0.88 5.97%
  QoQ % 4.35% -6.12% 3.16% 0.00% -16.67% 29.55% -
  Horiz. % 109.09% 104.55% 111.36% 107.95% 107.95% 129.55% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers