Highlights

[YNHPROP] QoQ Quarter Result on 2010-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     63.49%    YoY -     -2.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 45,205 55,070 65,095 93,807 47,815 84,886 73,999 -27.94%
  QoQ % -17.91% -15.40% -30.61% 96.19% -43.67% 14.71% -
  Horiz. % 61.09% 74.42% 87.97% 126.77% 64.62% 114.71% 100.00%
PBT 16,949 18,328 23,076 20,557 13,375 18,006 20,962 -13.18%
  QoQ % -7.52% -20.58% 12.25% 53.70% -25.72% -14.10% -
  Horiz. % 80.86% 87.43% 110.08% 98.07% 63.81% 85.90% 100.00%
Tax -6,352 -2,572 -7,044 -5,800 -4,349 -4,620 -5,511 9.90%
  QoQ % -146.97% 63.49% -21.45% -33.36% 5.87% 16.17% -
  Horiz. % 115.26% 46.67% 127.82% 105.24% 78.91% 83.83% 100.00%
NP 10,597 15,756 16,032 14,757 9,026 13,386 15,451 -22.18%
  QoQ % -32.74% -1.72% 8.64% 63.49% -32.57% -13.36% -
  Horiz. % 68.58% 101.97% 103.76% 95.51% 58.42% 86.64% 100.00%
NP to SH 10,597 15,756 16,032 14,757 9,026 13,386 15,451 -22.18%
  QoQ % -32.74% -1.72% 8.64% 63.49% -32.57% -13.36% -
  Horiz. % 68.58% 101.97% 103.76% 95.51% 58.42% 86.64% 100.00%
Tax Rate 37.48 % 14.03 % 30.53 % 28.21 % 32.52 % 25.66 % 26.29 % 26.59%
  QoQ % 167.14% -54.05% 8.22% -13.25% 26.73% -2.40% -
  Horiz. % 142.56% 53.37% 116.13% 107.30% 123.70% 97.60% 100.00%
Total Cost 34,608 39,314 49,063 79,050 38,789 71,500 58,548 -29.50%
  QoQ % -11.97% -19.87% -37.93% 103.79% -45.75% 22.12% -
  Horiz. % 59.11% 67.15% 83.80% 135.02% 66.25% 122.12% 100.00%
Net Worth 746,606 737,685 735,632 717,908 697,642 658,019 641,291 10.64%
  QoQ % 1.21% 0.28% 2.47% 2.90% 6.02% 2.61% -
  Horiz. % 116.42% 115.03% 114.71% 111.95% 108.79% 102.61% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,063 6,013 - - - - - -
  QoQ % 200.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.36% 100.00% - - - - -
Div Payout % 170.45 % 38.17 % - % - % - % - % - % -
  QoQ % 346.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 446.55% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 746,606 737,685 735,632 717,908 697,642 658,019 641,291 10.64%
  QoQ % 1.21% 0.28% 2.47% 2.90% 6.02% 2.61% -
  Horiz. % 116.42% 115.03% 114.71% 111.95% 108.79% 102.61% 100.00%
NOSH 401,401 400,916 399,800 398,837 394,148 376,011 375,024 4.62%
  QoQ % 0.12% 0.28% 0.24% 1.19% 4.82% 0.26% -
  Horiz. % 107.03% 106.90% 106.61% 106.35% 105.10% 100.26% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.44 % 28.61 % 24.63 % 15.73 % 18.88 % 15.77 % 20.88 % 7.99%
  QoQ % -18.07% 16.16% 56.58% -16.68% 19.72% -24.47% -
  Horiz. % 112.26% 137.02% 117.96% 75.34% 90.42% 75.53% 100.00%
ROE 1.42 % 2.14 % 2.18 % 2.06 % 1.29 % 2.03 % 2.41 % -29.65%
  QoQ % -33.64% -1.83% 5.83% 59.69% -36.45% -15.77% -
  Horiz. % 58.92% 88.80% 90.46% 85.48% 53.53% 84.23% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.26 13.74 16.28 23.52 12.13 22.58 19.73 -31.13%
  QoQ % -18.05% -15.60% -30.78% 93.90% -46.28% 14.45% -
  Horiz. % 57.07% 69.64% 82.51% 119.21% 61.48% 114.45% 100.00%
EPS 2.64 3.93 4.01 3.70 2.29 3.56 4.12 -25.61%
  QoQ % -32.82% -2.00% 8.38% 61.57% -35.67% -13.59% -
  Horiz. % 64.08% 95.39% 97.33% 89.81% 55.58% 86.41% 100.00%
DPS 4.50 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% - - - - -
NAPS 1.8600 1.8400 1.8400 1.8000 1.7700 1.7500 1.7100 5.75%
  QoQ % 1.09% 0.00% 2.22% 1.69% 1.14% 2.34% -
  Horiz. % 108.77% 107.60% 107.60% 105.26% 103.51% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.55 10.41 12.31 17.73 9.04 16.05 13.99 -27.92%
  QoQ % -17.87% -15.43% -30.57% 96.13% -43.68% 14.72% -
  Horiz. % 61.12% 74.41% 87.99% 126.73% 64.62% 114.72% 100.00%
EPS 2.00 2.98 3.03 2.79 1.71 2.53 2.92 -22.24%
  QoQ % -32.89% -1.65% 8.60% 63.16% -32.41% -13.36% -
  Horiz. % 68.49% 102.05% 103.77% 95.55% 58.56% 86.64% 100.00%
DPS 3.41 1.14 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 199.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 299.12% 100.00% - - - - -
NAPS 1.4114 1.3945 1.3906 1.3571 1.3188 1.2439 1.2123 10.64%
  QoQ % 1.21% 0.28% 2.47% 2.90% 6.02% 2.61% -
  Horiz. % 116.42% 115.03% 114.71% 111.94% 108.78% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.7000 1.7300 1.6000 1.5600 1.5300 1.9000 1.7400 -
P/RPS 15.10 12.59 9.83 6.63 12.61 8.42 8.82 42.97%
  QoQ % 19.94% 28.08% 48.27% -47.42% 49.76% -4.54% -
  Horiz. % 171.20% 142.74% 111.45% 75.17% 142.97% 95.46% 100.00%
P/EPS 64.39 44.02 39.90 42.16 66.81 53.37 42.23 32.37%
  QoQ % 46.27% 10.33% -5.36% -36.90% 25.18% 26.38% -
  Horiz. % 152.47% 104.24% 94.48% 99.83% 158.21% 126.38% 100.00%
EY 1.55 2.27 2.51 2.37 1.50 1.87 2.37 -24.60%
  QoQ % -31.72% -9.56% 5.91% 58.00% -19.79% -21.10% -
  Horiz. % 65.40% 95.78% 105.91% 100.00% 63.29% 78.90% 100.00%
DY 2.65 0.87 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 204.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 304.60% 100.00% - - - - -
P/NAPS 0.91 0.94 0.87 0.87 0.86 1.09 1.02 -7.31%
  QoQ % -3.19% 8.05% 0.00% 1.16% -21.10% 6.86% -
  Horiz. % 89.22% 92.16% 85.29% 85.29% 84.31% 106.86% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 -
Price 2.1200 1.7700 1.7000 1.7600 1.6900 1.6700 1.9500 -
P/RPS 18.82 12.89 10.44 7.48 13.93 7.40 9.88 53.48%
  QoQ % 46.00% 23.47% 39.57% -46.30% 88.24% -25.10% -
  Horiz. % 190.49% 130.47% 105.67% 75.71% 140.99% 74.90% 100.00%
P/EPS 80.30 45.04 42.39 47.57 73.80 46.91 47.33 42.11%
  QoQ % 78.29% 6.25% -10.89% -35.54% 57.32% -0.89% -
  Horiz. % 169.66% 95.16% 89.56% 100.51% 155.93% 99.11% 100.00%
EY 1.25 2.22 2.36 2.10 1.36 2.13 2.11 -29.40%
  QoQ % -43.69% -5.93% 12.38% 54.41% -36.15% 0.95% -
  Horiz. % 59.24% 105.21% 111.85% 99.53% 64.45% 100.95% 100.00%
DY 2.12 0.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 149.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.41% 100.00% - - - - -
P/NAPS 1.14 0.96 0.92 0.98 0.95 0.95 1.14 -
  QoQ % 18.75% 4.35% -6.12% 3.16% 0.00% -16.67% -
  Horiz. % 100.00% 84.21% 80.70% 85.96% 83.33% 83.33% 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.
 


FEATURED EVENT
 

424  201  541  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.20-0.03 
 HSI-C3W 0.385+0.05 
 HIBISCS 1.08+0.03 
 VS 0.975+0.045 
 ARMADA 0.22+0.005 
 KNM 0.11+0.005 
 HSI-H6F 0.415-0.035 
 HSI-C3V 0.135+0.015 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers