Highlights

[YNHPROP] QoQ TTM 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 -     -0.79%    YoY -     -30.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 259,177 261,787 291,603 300,507 269,627 256,140 251,318 2.07%
  QoQ % -1.00% -10.22% -2.96% 11.45% 5.27% 1.92% -
  Horiz. % 103.13% 104.17% 116.03% 119.57% 107.29% 101.92% 100.00%
PBT 78,910 75,336 75,014 72,900 72,438 74,305 86,919 -6.22%
  QoQ % 4.74% 0.43% 2.90% 0.64% -2.51% -14.51% -
  Horiz. % 90.79% 86.67% 86.30% 83.87% 83.34% 85.49% 100.00%
Tax -21,768 -19,765 -21,813 -20,280 -19,401 -19,110 -22,927 -3.39%
  QoQ % -10.13% 9.39% -7.56% -4.53% -1.52% 16.65% -
  Horiz. % 94.94% 86.21% 95.14% 88.45% 84.62% 83.35% 100.00%
NP 57,142 55,571 53,201 52,620 53,037 55,195 63,992 -7.25%
  QoQ % 2.83% 4.45% 1.10% -0.79% -3.91% -13.75% -
  Horiz. % 89.30% 86.84% 83.14% 82.23% 82.88% 86.25% 100.00%
NP to SH 57,142 55,571 53,201 52,620 53,037 55,195 63,992 -7.25%
  QoQ % 2.83% 4.45% 1.10% -0.79% -3.91% -13.75% -
  Horiz. % 89.30% 86.84% 83.14% 82.23% 82.88% 86.25% 100.00%
Tax Rate 27.59 % 26.24 % 29.08 % 27.82 % 26.78 % 25.72 % 26.38 % 3.03%
  QoQ % 5.14% -9.77% 4.53% 3.88% 4.12% -2.50% -
  Horiz. % 104.59% 99.47% 110.24% 105.46% 101.52% 97.50% 100.00%
Total Cost 202,035 206,216 238,402 247,887 216,590 200,945 187,326 5.15%
  QoQ % -2.03% -13.50% -3.83% 14.45% 7.79% 7.27% -
  Horiz. % 107.85% 110.08% 127.27% 132.33% 115.62% 107.27% 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 24,156 6,013 0 0 0 0 0 -
  QoQ % 301.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 401.69% 100.00% - - - - -
Div Payout % 42.27 % 10.82 % - % - % - % - % - % -
  QoQ % 290.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 390.67% 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 22.05 % 21.23 % 18.24 % 17.51 % 19.67 % 21.55 % 25.46 % -9.12%
  QoQ % 3.86% 16.39% 4.17% -10.98% -8.72% -15.36% -
  Horiz. % 86.61% 83.39% 71.64% 68.77% 77.26% 84.64% 100.00%
ROE 7.65 % 7.53 % 7.23 % 7.33 % 7.60 % 8.39 % 9.98 % -16.20%
  QoQ % 1.59% 4.15% -1.36% -3.55% -9.42% -15.93% -
  Horiz. % 76.65% 75.45% 72.44% 73.45% 76.15% 84.07% 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 64.57 65.30 72.94 75.35 68.41 68.12 67.01 -2.44%
  QoQ % -1.12% -10.47% -3.20% 10.14% 0.43% 1.66% -
  Horiz. % 96.36% 97.45% 108.85% 112.45% 102.09% 101.66% 100.00%
EPS 14.24 13.86 13.31 13.19 13.46 14.68 17.06 -11.32%
  QoQ % 2.74% 4.13% 0.91% -2.01% -8.31% -13.95% -
  Horiz. % 83.47% 81.24% 78.02% 77.32% 78.90% 86.05% 100.00%
DPS 6.02 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 301.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 401.33% 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 - 528,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.99 49.49 55.12 56.81 50.97 48.42 47.51 2.06%
  QoQ % -1.01% -10.21% -2.97% 11.46% 5.27% 1.92% -
  Horiz. % 103.12% 104.17% 116.02% 119.57% 107.28% 101.92% 100.00%
EPS 10.80 10.50 10.06 9.95 10.03 10.43 12.10 -7.28%
  QoQ % 2.86% 4.37% 1.11% -0.80% -3.84% -13.80% -
  Horiz. % 89.26% 86.78% 83.14% 82.23% 82.89% 86.20% 100.00%
DPS 4.57 1.14 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 300.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.88% 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 2.63 2.65 2.19 2.07 2.24 2.79 2.60 0.77%
  QoQ % -0.75% 21.00% 5.80% -7.59% -19.71% 7.31% -
  Horiz. % 101.15% 101.92% 84.23% 79.62% 86.15% 107.31% 100.00%
P/EPS 11.94 12.48 12.02 11.82 11.37 12.94 10.20 11.04%
  QoQ % -4.33% 3.83% 1.69% 3.96% -12.13% 26.86% -
  Horiz. % 117.06% 122.35% 117.84% 115.88% 111.47% 126.86% 100.00%
EY 8.37 8.01 8.32 8.46 8.79 7.73 9.81 -10.02%
  QoQ % 4.49% -3.73% -1.65% -3.75% 13.71% -21.20% -
  Horiz. % 85.32% 81.65% 84.81% 86.24% 89.60% 78.80% 100.00%
DY 3.54 0.87 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 306.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 406.90% 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 3.28 2.71 2.33 2.34 2.47 2.45 2.91 8.28%
  QoQ % 21.03% 16.31% -0.43% -5.26% 0.82% -15.81% -
  Horiz. % 112.71% 93.13% 80.07% 80.41% 84.88% 84.19% 100.00%
P/EPS 14.89 12.77 12.78 13.34 12.56 11.38 11.43 19.22%
  QoQ % 16.60% -0.08% -4.20% 6.21% 10.37% -0.44% -
  Horiz. % 130.27% 111.72% 111.81% 116.71% 109.89% 99.56% 100.00%
EY 6.71 7.83 7.83 7.50 7.96 8.79 8.75 -16.18%
  QoQ % -14.30% 0.00% 4.40% -5.78% -9.44% 0.46% -
  Horiz. % 76.69% 89.49% 89.49% 85.71% 90.97% 100.46% 100.00%
DY 2.84 0.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 234.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 334.12% 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.
 


 

251  260  578  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.20+0.005 
 OPCOM 0.71+0.08 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers