Highlights

[YNHPROP] QoQ Quarter Result on 2011-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     48.90%    YoY -     6.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 68,458 54,260 48,495 55,261 45,205 55,070 65,095 3.41%
  QoQ % 26.17% 11.89% -12.24% 22.25% -17.91% -15.40% -
  Horiz. % 105.17% 83.36% 74.50% 84.89% 69.44% 84.60% 100.00%
PBT 8,001 20,872 18,295 21,431 16,949 18,328 23,076 -50.55%
  QoQ % -61.67% 14.09% -14.63% 26.44% -7.52% -20.58% -
  Horiz. % 34.67% 90.45% 79.28% 92.87% 73.45% 79.42% 100.00%
Tax -2,170 -10,776 -3,950 -5,652 -6,352 -2,572 -7,044 -54.29%
  QoQ % 79.86% -172.81% 30.11% 11.02% -146.97% 63.49% -
  Horiz. % 30.81% 152.98% 56.08% 80.24% 90.18% 36.51% 100.00%
NP 5,831 10,096 14,345 15,779 10,597 15,756 16,032 -48.95%
  QoQ % -42.24% -29.62% -9.09% 48.90% -32.74% -1.72% -
  Horiz. % 36.37% 62.97% 89.48% 98.42% 66.10% 98.28% 100.00%
NP to SH 5,831 10,096 14,345 15,779 10,597 15,756 16,032 -48.95%
  QoQ % -42.24% -29.62% -9.09% 48.90% -32.74% -1.72% -
  Horiz. % 36.37% 62.97% 89.48% 98.42% 66.10% 98.28% 100.00%
Tax Rate 27.12 % 51.63 % 21.59 % 26.37 % 37.48 % 14.03 % 30.53 % -7.57%
  QoQ % -47.47% 139.14% -18.13% -29.64% 167.14% -54.05% -
  Horiz. % 88.83% 169.11% 70.72% 86.37% 122.76% 45.95% 100.00%
Total Cost 62,627 44,164 34,150 39,482 34,608 39,314 49,063 17.62%
  QoQ % 41.81% 29.32% -13.50% 14.08% -11.97% -19.87% -
  Horiz. % 127.65% 90.01% 69.60% 80.47% 70.54% 80.13% 100.00%
Net Worth 792,523 784,790 780,596 772,682 746,606 737,685 735,632 5.08%
  QoQ % 0.99% 0.54% 1.02% 3.49% 1.21% 0.28% -
  Horiz. % 107.73% 106.68% 106.11% 105.04% 101.49% 100.28% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 6,131 122 - 18,063 6,013 - -
  QoQ % 0.00% 4,900.71% 0.00% 0.00% 200.36% 0.00% -
  Horiz. % 0.00% 101.95% 2.04% 0.00% 300.36% 100.00% -
Div Payout % - % 60.73 % 0.85 % - % 170.45 % 38.17 % - % -
  QoQ % 0.00% 7,044.71% 0.00% 0.00% 346.55% 0.00% -
  Horiz. % 0.00% 159.10% 2.23% 0.00% 446.55% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 792,523 784,790 780,596 772,682 746,606 737,685 735,632 5.08%
  QoQ % 0.99% 0.54% 1.02% 3.49% 1.21% 0.28% -
  Horiz. % 107.73% 106.68% 106.11% 105.04% 101.49% 100.28% 100.00%
NOSH 410,633 408,744 408,689 406,675 401,401 400,916 399,800 1.79%
  QoQ % 0.46% 0.01% 0.50% 1.31% 0.12% 0.28% -
  Horiz. % 102.71% 102.24% 102.22% 101.72% 100.40% 100.28% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.52 % 18.61 % 29.58 % 28.55 % 23.44 % 28.61 % 24.63 % -50.63%
  QoQ % -54.22% -37.09% 3.61% 21.80% -18.07% 16.16% -
  Horiz. % 34.59% 75.56% 120.10% 115.92% 95.17% 116.16% 100.00%
ROE 0.74 % 1.29 % 1.84 % 2.04 % 1.42 % 2.14 % 2.18 % -51.24%
  QoQ % -42.64% -29.89% -9.80% 43.66% -33.64% -1.83% -
  Horiz. % 33.94% 59.17% 84.40% 93.58% 65.14% 98.17% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.67 13.27 11.87 13.59 11.26 13.74 16.28 1.59%
  QoQ % 25.62% 11.79% -12.66% 20.69% -18.05% -15.60% -
  Horiz. % 102.40% 81.51% 72.91% 83.48% 69.16% 84.40% 100.00%
EPS 1.42 2.47 3.51 3.88 2.64 3.93 4.01 -49.85%
  QoQ % -42.51% -29.63% -9.54% 46.97% -32.82% -2.00% -
  Horiz. % 35.41% 61.60% 87.53% 96.76% 65.84% 98.00% 100.00%
DPS 0.00 1.50 0.03 0.00 4.50 1.50 0.00 -
  QoQ % 0.00% 4,900.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 0.00% 100.00% 2.00% 0.00% 300.00% 100.00% -
NAPS 1.9300 1.9200 1.9100 1.9000 1.8600 1.8400 1.8400 3.23%
  QoQ % 0.52% 0.52% 0.53% 2.15% 1.09% 0.00% -
  Horiz. % 104.89% 104.35% 103.80% 103.26% 101.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.94 10.26 9.17 10.45 8.55 10.41 12.31 3.37%
  QoQ % 26.12% 11.89% -12.25% 22.22% -17.87% -15.43% -
  Horiz. % 105.12% 83.35% 74.49% 84.89% 69.46% 84.57% 100.00%
EPS 1.10 1.91 2.71 2.98 2.00 2.98 3.03 -49.02%
  QoQ % -42.41% -29.52% -9.06% 49.00% -32.89% -1.65% -
  Horiz. % 36.30% 63.04% 89.44% 98.35% 66.01% 98.35% 100.00%
DPS 0.00 1.16 0.02 0.00 3.41 1.14 0.00 -
  QoQ % 0.00% 5,700.00% 0.00% 0.00% 199.12% 0.00% -
  Horiz. % 0.00% 101.75% 1.75% 0.00% 299.12% 100.00% -
NAPS 1.4982 1.4835 1.4756 1.4606 1.4114 1.3945 1.3906 5.08%
  QoQ % 0.99% 0.54% 1.03% 3.49% 1.21% 0.28% -
  Horiz. % 107.74% 106.68% 106.11% 105.03% 101.50% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.8000 1.6900 1.9700 1.8800 1.7000 1.7300 1.6000 -
P/RPS 10.80 12.73 16.60 13.84 15.10 12.59 9.83 6.46%
  QoQ % -15.16% -23.31% 19.94% -8.34% 19.94% 28.08% -
  Horiz. % 109.87% 129.50% 168.87% 140.79% 153.61% 128.08% 100.00%
P/EPS 126.76 68.42 56.13 48.45 64.39 44.02 39.90 115.65%
  QoQ % 85.27% 21.90% 15.85% -24.76% 46.27% 10.33% -
  Horiz. % 317.69% 171.48% 140.68% 121.43% 161.38% 110.33% 100.00%
EY 0.79 1.46 1.78 2.06 1.55 2.27 2.51 -53.63%
  QoQ % -45.89% -17.98% -13.59% 32.90% -31.72% -9.56% -
  Horiz. % 31.47% 58.17% 70.92% 82.07% 61.75% 90.44% 100.00%
DY 0.00 0.89 0.02 0.00 2.65 0.87 0.00 -
  QoQ % 0.00% 4,350.00% 0.00% 0.00% 204.60% 0.00% -
  Horiz. % 0.00% 102.30% 2.30% 0.00% 304.60% 100.00% -
P/NAPS 0.93 0.88 1.03 0.99 0.91 0.94 0.87 4.53%
  QoQ % 5.68% -14.56% 4.04% 8.79% -3.19% 8.05% -
  Horiz. % 106.90% 101.15% 118.39% 113.79% 104.60% 108.05% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 -
Price 1.8800 1.7900 1.7400 1.9600 2.1200 1.7700 1.7000 -
P/RPS 11.28 13.48 14.66 14.42 18.82 12.89 10.44 5.28%
  QoQ % -16.32% -8.05% 1.66% -23.38% 46.00% 23.47% -
  Horiz. % 108.05% 129.12% 140.42% 138.12% 180.27% 123.47% 100.00%
P/EPS 132.39 72.47 49.57 50.52 80.30 45.04 42.39 113.22%
  QoQ % 82.68% 46.20% -1.88% -37.09% 78.29% 6.25% -
  Horiz. % 312.31% 170.96% 116.94% 119.18% 189.43% 106.25% 100.00%
EY 0.76 1.38 2.02 1.98 1.25 2.22 2.36 -52.92%
  QoQ % -44.93% -31.68% 2.02% 58.40% -43.69% -5.93% -
  Horiz. % 32.20% 58.47% 85.59% 83.90% 52.97% 94.07% 100.00%
DY 0.00 0.84 0.02 0.00 2.12 0.85 0.00 -
  QoQ % 0.00% 4,100.00% 0.00% 0.00% 149.41% 0.00% -
  Horiz. % 0.00% 98.82% 2.35% 0.00% 249.41% 100.00% -
P/NAPS 0.97 0.93 0.91 1.03 1.14 0.96 0.92 3.58%
  QoQ % 4.30% 2.20% -11.65% -9.65% 18.75% 4.35% -
  Horiz. % 105.43% 101.09% 98.91% 111.96% 123.91% 104.35% 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.
 


 

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. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers