Highlights

[YNHPROP] QoQ Quarter Result on 2010-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -32.74%    YoY -     17.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 54,260 48,495 55,261 45,205 55,070 65,095 93,807 -30.56%
  QoQ % 11.89% -12.24% 22.25% -17.91% -15.40% -30.61% -
  Horiz. % 57.84% 51.70% 58.91% 48.19% 58.71% 69.39% 100.00%
PBT 20,872 18,295 21,431 16,949 18,328 23,076 20,557 1.02%
  QoQ % 14.09% -14.63% 26.44% -7.52% -20.58% 12.25% -
  Horiz. % 101.53% 89.00% 104.25% 82.45% 89.16% 112.25% 100.00%
Tax -10,776 -3,950 -5,652 -6,352 -2,572 -7,044 -5,800 51.07%
  QoQ % -172.81% 30.11% 11.02% -146.97% 63.49% -21.45% -
  Horiz. % 185.79% 68.10% 97.45% 109.52% 44.34% 121.45% 100.00%
NP 10,096 14,345 15,779 10,597 15,756 16,032 14,757 -22.34%
  QoQ % -29.62% -9.09% 48.90% -32.74% -1.72% 8.64% -
  Horiz. % 68.41% 97.21% 106.93% 71.81% 106.77% 108.64% 100.00%
NP to SH 10,096 14,345 15,779 10,597 15,756 16,032 14,757 -22.34%
  QoQ % -29.62% -9.09% 48.90% -32.74% -1.72% 8.64% -
  Horiz. % 68.41% 97.21% 106.93% 71.81% 106.77% 108.64% 100.00%
Tax Rate 51.63 % 21.59 % 26.37 % 37.48 % 14.03 % 30.53 % 28.21 % 49.57%
  QoQ % 139.14% -18.13% -29.64% 167.14% -54.05% 8.22% -
  Horiz. % 183.02% 76.53% 93.48% 132.86% 49.73% 108.22% 100.00%
Total Cost 44,164 34,150 39,482 34,608 39,314 49,063 79,050 -32.14%
  QoQ % 29.32% -13.50% 14.08% -11.97% -19.87% -37.93% -
  Horiz. % 55.87% 43.20% 49.95% 43.78% 49.73% 62.07% 100.00%
Net Worth 784,790 780,596 772,682 746,606 737,685 735,632 717,908 6.11%
  QoQ % 0.54% 1.02% 3.49% 1.21% 0.28% 2.47% -
  Horiz. % 109.32% 108.73% 107.63% 104.00% 102.75% 102.47% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,131 122 - 18,063 6,013 - - -
  QoQ % 4,900.71% 0.00% 0.00% 200.36% 0.00% 0.00% -
  Horiz. % 101.95% 2.04% 0.00% 300.36% 100.00% - -
Div Payout % 60.73 % 0.85 % - % 170.45 % 38.17 % - % - % -
  QoQ % 7,044.71% 0.00% 0.00% 346.55% 0.00% 0.00% -
  Horiz. % 159.10% 2.23% 0.00% 446.55% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 784,790 780,596 772,682 746,606 737,685 735,632 717,908 6.11%
  QoQ % 0.54% 1.02% 3.49% 1.21% 0.28% 2.47% -
  Horiz. % 109.32% 108.73% 107.63% 104.00% 102.75% 102.47% 100.00%
NOSH 408,744 408,689 406,675 401,401 400,916 399,800 398,837 1.65%
  QoQ % 0.01% 0.50% 1.31% 0.12% 0.28% 0.24% -
  Horiz. % 102.48% 102.47% 101.97% 100.64% 100.52% 100.24% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.61 % 29.58 % 28.55 % 23.44 % 28.61 % 24.63 % 15.73 % 11.85%
  QoQ % -37.09% 3.61% 21.80% -18.07% 16.16% 56.58% -
  Horiz. % 118.31% 188.05% 181.50% 149.01% 181.88% 156.58% 100.00%
ROE 1.29 % 1.84 % 2.04 % 1.42 % 2.14 % 2.18 % 2.06 % -26.78%
  QoQ % -29.89% -9.80% 43.66% -33.64% -1.83% 5.83% -
  Horiz. % 62.62% 89.32% 99.03% 68.93% 103.88% 105.83% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.27 11.87 13.59 11.26 13.74 16.28 23.52 -31.70%
  QoQ % 11.79% -12.66% 20.69% -18.05% -15.60% -30.78% -
  Horiz. % 56.42% 50.47% 57.78% 47.87% 58.42% 69.22% 100.00%
EPS 2.47 3.51 3.88 2.64 3.93 4.01 3.70 -23.60%
  QoQ % -29.63% -9.54% 46.97% -32.82% -2.00% 8.38% -
  Horiz. % 66.76% 94.86% 104.86% 71.35% 106.22% 108.38% 100.00%
DPS 1.50 0.03 0.00 4.50 1.50 0.00 0.00 -
  QoQ % 4,900.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 2.00% 0.00% 300.00% 100.00% - -
NAPS 1.9200 1.9100 1.9000 1.8600 1.8400 1.8400 1.8000 4.39%
  QoQ % 0.52% 0.53% 2.15% 1.09% 0.00% 2.22% -
  Horiz. % 106.67% 106.11% 105.56% 103.33% 102.22% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.26 9.17 10.45 8.55 10.41 12.31 17.73 -30.53%
  QoQ % 11.89% -12.25% 22.22% -17.87% -15.43% -30.57% -
  Horiz. % 57.87% 51.72% 58.94% 48.22% 58.71% 69.43% 100.00%
EPS 1.91 2.71 2.98 2.00 2.98 3.03 2.79 -22.31%
  QoQ % -29.52% -9.06% 49.00% -32.89% -1.65% 8.60% -
  Horiz. % 68.46% 97.13% 106.81% 71.68% 106.81% 108.60% 100.00%
DPS 1.16 0.02 0.00 3.41 1.14 0.00 0.00 -
  QoQ % 5,700.00% 0.00% 0.00% 199.12% 0.00% 0.00% -
  Horiz. % 101.75% 1.75% 0.00% 299.12% 100.00% - -
NAPS 1.4835 1.4756 1.4606 1.4114 1.3945 1.3906 1.3571 6.11%
  QoQ % 0.54% 1.03% 3.49% 1.21% 0.28% 2.47% -
  Horiz. % 109.31% 108.73% 107.63% 104.00% 102.76% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.6900 1.9700 1.8800 1.7000 1.7300 1.6000 1.5600 -
P/RPS 12.73 16.60 13.84 15.10 12.59 9.83 6.63 54.42%
  QoQ % -23.31% 19.94% -8.34% 19.94% 28.08% 48.27% -
  Horiz. % 192.01% 250.38% 208.75% 227.75% 189.89% 148.27% 100.00%
P/EPS 68.42 56.13 48.45 64.39 44.02 39.90 42.16 38.06%
  QoQ % 21.90% 15.85% -24.76% 46.27% 10.33% -5.36% -
  Horiz. % 162.29% 133.14% 114.92% 152.73% 104.41% 94.64% 100.00%
EY 1.46 1.78 2.06 1.55 2.27 2.51 2.37 -27.58%
  QoQ % -17.98% -13.59% 32.90% -31.72% -9.56% 5.91% -
  Horiz. % 61.60% 75.11% 86.92% 65.40% 95.78% 105.91% 100.00%
DY 0.89 0.02 0.00 2.65 0.87 0.00 0.00 -
  QoQ % 4,350.00% 0.00% 0.00% 204.60% 0.00% 0.00% -
  Horiz. % 102.30% 2.30% 0.00% 304.60% 100.00% - -
P/NAPS 0.88 1.03 0.99 0.91 0.94 0.87 0.87 0.76%
  QoQ % -14.56% 4.04% 8.79% -3.19% 8.05% 0.00% -
  Horiz. % 101.15% 118.39% 113.79% 104.60% 108.05% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 -
Price 1.7900 1.7400 1.9600 2.1200 1.7700 1.7000 1.7600 -
P/RPS 13.48 14.66 14.42 18.82 12.89 10.44 7.48 48.04%
  QoQ % -8.05% 1.66% -23.38% 46.00% 23.47% 39.57% -
  Horiz. % 180.21% 195.99% 192.78% 251.60% 172.33% 139.57% 100.00%
P/EPS 72.47 49.57 50.52 80.30 45.04 42.39 47.57 32.36%
  QoQ % 46.20% -1.88% -37.09% 78.29% 6.25% -10.89% -
  Horiz. % 152.34% 104.20% 106.20% 168.80% 94.68% 89.11% 100.00%
EY 1.38 2.02 1.98 1.25 2.22 2.36 2.10 -24.39%
  QoQ % -31.68% 2.02% 58.40% -43.69% -5.93% 12.38% -
  Horiz. % 65.71% 96.19% 94.29% 59.52% 105.71% 112.38% 100.00%
DY 0.84 0.02 0.00 2.12 0.85 0.00 0.00 -
  QoQ % 4,100.00% 0.00% 0.00% 149.41% 0.00% 0.00% -
  Horiz. % 98.82% 2.35% 0.00% 249.41% 100.00% - -
P/NAPS 0.93 0.91 1.03 1.14 0.96 0.92 0.98 -3.43%
  QoQ % 2.20% -11.65% -9.65% 18.75% 4.35% -6.12% -
  Horiz. % 94.90% 92.86% 105.10% 116.33% 97.96% 93.88% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS