Highlights

[YNHPROP] QoQ TTM Result on 2011-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -2.90%    YoY -     6.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 224,255 226,474 203,221 204,031 220,631 259,177 261,787 -9.79%
  QoQ % -0.98% 11.44% -0.40% -7.52% -14.87% -1.00% -
  Horiz. % 85.66% 86.51% 77.63% 77.94% 84.28% 99.00% 100.00%
PBT 59,436 68,599 77,547 75,003 79,784 78,910 75,336 -14.61%
  QoQ % -13.36% -11.54% 3.39% -5.99% 1.11% 4.74% -
  Horiz. % 78.89% 91.06% 102.93% 99.56% 105.90% 104.74% 100.00%
Tax -20,754 -22,548 -26,730 -18,526 -21,620 -21,768 -19,765 3.31%
  QoQ % 7.96% 15.65% -44.28% 14.31% 0.68% -10.13% -
  Horiz. % 105.00% 114.08% 135.24% 93.73% 109.39% 110.13% 100.00%
NP 38,682 46,051 50,817 56,477 58,164 57,142 55,571 -21.44%
  QoQ % -16.00% -9.38% -10.02% -2.90% 1.79% 2.83% -
  Horiz. % 69.61% 82.87% 91.45% 101.63% 104.67% 102.83% 100.00%
NP to SH 38,682 46,071 50,837 56,497 58,184 57,142 55,571 -21.44%
  QoQ % -16.04% -9.38% -10.02% -2.90% 1.82% 2.83% -
  Horiz. % 69.61% 82.90% 91.48% 101.67% 104.70% 102.83% 100.00%
Tax Rate 34.92 % 32.87 % 34.47 % 24.70 % 27.10 % 27.59 % 26.24 % 20.97%
  QoQ % 6.24% -4.64% 39.55% -8.86% -1.78% 5.14% -
  Horiz. % 133.08% 125.27% 131.36% 94.13% 103.28% 105.14% 100.00%
Total Cost 185,573 180,423 152,404 147,554 162,467 202,035 206,216 -6.78%
  QoQ % 2.85% 18.38% 3.29% -9.18% -19.58% -2.03% -
  Horiz. % 89.99% 87.49% 73.91% 71.55% 78.78% 97.97% 100.00%
Net Worth 799,975 792,523 784,790 780,596 772,682 746,606 737,685 5.55%
  QoQ % 0.94% 0.99% 0.54% 1.02% 3.49% 1.21% -
  Horiz. % 108.44% 107.43% 106.39% 105.82% 104.74% 101.21% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,253 18,391 36,454 36,337 24,156 24,156 6,013 2.64%
  QoQ % -66.00% -49.55% 0.32% 50.42% 0.00% 301.69% -
  Horiz. % 103.99% 305.83% 606.19% 604.24% 401.69% 401.69% 100.00%
Div Payout % 16.17 % 39.92 % 71.71 % 64.32 % 41.52 % 42.27 % 10.82 % 30.68%
  QoQ % -59.49% -44.33% 11.49% 54.91% -1.77% 290.67% -
  Horiz. % 149.45% 368.95% 662.75% 594.45% 383.73% 390.67% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 799,975 792,523 784,790 780,596 772,682 746,606 737,685 5.55%
  QoQ % 0.94% 0.99% 0.54% 1.02% 3.49% 1.21% -
  Horiz. % 108.44% 107.43% 106.39% 105.82% 104.74% 101.21% 100.00%
NOSH 410,243 410,633 408,744 408,689 406,675 401,401 400,916 1.54%
  QoQ % -0.09% 0.46% 0.01% 0.50% 1.31% 0.12% -
  Horiz. % 102.33% 102.42% 101.95% 101.94% 101.44% 100.12% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.25 % 20.33 % 25.01 % 27.68 % 26.36 % 22.05 % 21.23 % -12.91%
  QoQ % -15.15% -18.71% -9.65% 5.01% 19.55% 3.86% -
  Horiz. % 81.25% 95.76% 117.80% 130.38% 124.16% 103.86% 100.00%
ROE 4.84 % 5.81 % 6.48 % 7.24 % 7.53 % 7.65 % 7.53 % -25.50%
  QoQ % -16.70% -10.34% -10.50% -3.85% -1.57% 1.59% -
  Horiz. % 64.28% 77.16% 86.06% 96.15% 100.00% 101.59% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.66 55.15 49.72 49.92 54.25 64.57 65.30 -11.17%
  QoQ % -0.89% 10.92% -0.40% -7.98% -15.98% -1.12% -
  Horiz. % 83.71% 84.46% 76.14% 76.45% 83.08% 98.88% 100.00%
EPS 9.43 11.22 12.44 13.82 14.31 14.24 13.86 -22.62%
  QoQ % -15.95% -9.81% -9.99% -3.42% 0.49% 2.74% -
  Horiz. % 68.04% 80.95% 89.75% 99.71% 103.25% 102.74% 100.00%
DPS 1.53 4.50 9.00 9.00 6.02 6.02 1.50 1.33%
  QoQ % -66.00% -50.00% 0.00% 49.50% 0.00% 301.33% -
  Horiz. % 102.00% 300.00% 600.00% 600.00% 401.33% 401.33% 100.00%
NAPS 1.9500 1.9300 1.9200 1.9100 1.9000 1.8600 1.8400 3.94%
  QoQ % 1.04% 0.52% 0.52% 0.53% 2.15% 1.09% -
  Horiz. % 105.98% 104.89% 104.35% 103.80% 103.26% 101.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.39 42.81 38.42 38.57 41.71 48.99 49.49 -9.80%
  QoQ % -0.98% 11.43% -0.39% -7.53% -14.86% -1.01% -
  Horiz. % 85.65% 86.50% 77.63% 77.93% 84.28% 98.99% 100.00%
EPS 7.31 8.71 9.61 10.68 11.00 10.80 10.50 -21.43%
  QoQ % -16.07% -9.37% -10.02% -2.91% 1.85% 2.86% -
  Horiz. % 69.62% 82.95% 91.52% 101.71% 104.76% 102.86% 100.00%
DPS 1.18 3.48 6.89 6.87 4.57 4.57 1.14 2.32%
  QoQ % -66.09% -49.49% 0.29% 50.33% 0.00% 300.88% -
  Horiz. % 103.51% 305.26% 604.39% 602.63% 400.88% 400.88% 100.00%
NAPS 1.5122 1.4982 1.4835 1.4756 1.4606 1.4114 1.3945 5.55%
  QoQ % 0.93% 0.99% 0.54% 1.03% 3.49% 1.21% -
  Horiz. % 108.44% 107.44% 106.38% 105.82% 104.74% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.9000 1.8000 1.6900 1.9700 1.8800 1.7000 1.7300 -
P/RPS 3.48 3.26 3.40 3.95 3.47 2.63 2.65 19.90%
  QoQ % 6.75% -4.12% -13.92% 13.83% 31.94% -0.75% -
  Horiz. % 131.32% 123.02% 128.30% 149.06% 130.94% 99.25% 100.00%
P/EPS 20.15 16.04 13.59 14.25 13.14 11.94 12.48 37.59%
  QoQ % 25.62% 18.03% -4.63% 8.45% 10.05% -4.33% -
  Horiz. % 161.46% 128.53% 108.89% 114.18% 105.29% 95.67% 100.00%
EY 4.96 6.23 7.36 7.02 7.61 8.37 8.01 -27.33%
  QoQ % -20.39% -15.35% 4.84% -7.75% -9.08% 4.49% -
  Horiz. % 61.92% 77.78% 91.89% 87.64% 95.01% 104.49% 100.00%
DY 0.81 2.50 5.33 4.57 3.20 3.54 0.87 -4.65%
  QoQ % -67.60% -53.10% 16.63% 42.81% -9.60% 306.90% -
  Horiz. % 93.10% 287.36% 612.64% 525.29% 367.82% 406.90% 100.00%
P/NAPS 0.97 0.93 0.88 1.03 0.99 0.91 0.94 2.11%
  QoQ % 4.30% 5.68% -14.56% 4.04% 8.79% -3.19% -
  Horiz. % 103.19% 98.94% 93.62% 109.57% 105.32% 96.81% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 -
Price 1.9700 1.8800 1.7900 1.7400 1.9600 2.1200 1.7700 -
P/RPS 3.60 3.41 3.60 3.49 3.61 3.28 2.71 20.82%
  QoQ % 5.57% -5.28% 3.15% -3.32% 10.06% 21.03% -
  Horiz. % 132.84% 125.83% 132.84% 128.78% 133.21% 121.03% 100.00%
P/EPS 20.89 16.76 14.39 12.59 13.70 14.89 12.77 38.79%
  QoQ % 24.64% 16.47% 14.30% -8.10% -7.99% 16.60% -
  Horiz. % 163.59% 131.25% 112.69% 98.59% 107.28% 116.60% 100.00%
EY 4.79 5.97 6.95 7.94 7.30 6.71 7.83 -27.91%
  QoQ % -19.77% -14.10% -12.47% 8.77% 8.79% -14.30% -
  Horiz. % 61.17% 76.25% 88.76% 101.40% 93.23% 85.70% 100.00%
DY 0.78 2.39 5.03 5.17 3.07 2.84 0.85 -5.56%
  QoQ % -67.36% -52.49% -2.71% 68.40% 8.10% 234.12% -
  Horiz. % 91.76% 281.18% 591.76% 608.24% 361.18% 334.12% 100.00%
P/NAPS 1.01 0.97 0.93 0.91 1.03 1.14 0.96 3.44%
  QoQ % 4.12% 4.30% 2.20% -11.65% -9.65% 18.75% -
  Horiz. % 105.21% 101.04% 96.88% 94.79% 107.29% 118.75% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers