Highlights

[YNHPROP] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     4.32%    YoY -     0.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 320,490 278,574 207,512 317,804 273,854 471,184 252,350 4.06%
  YoY % 15.05% 34.24% -34.70% 16.05% -41.88% 86.72% -
  Horiz. % 127.00% 110.39% 82.23% 125.94% 108.52% 186.72% 100.00%
PBT 70,016 69,076 79,454 87,268 82,114 145,594 115,644 -8.02%
  YoY % 1.36% -13.06% -8.95% 6.28% -43.60% 25.90% -
  Horiz. % 60.54% 59.73% 68.71% 75.46% 71.01% 125.90% 100.00%
Tax -19,468 -15,252 -19,206 -25,690 -20,864 -38,676 -28,950 -6.39%
  YoY % -27.64% 20.59% 25.24% -23.13% 46.05% -33.60% -
  Horiz. % 67.25% 52.68% 66.34% 88.74% 72.07% 133.60% 100.00%
NP 50,548 53,824 60,248 61,578 61,250 106,918 86,694 -8.59%
  YoY % -6.09% -10.66% -2.16% 0.54% -42.71% 23.33% -
  Horiz. % 58.31% 62.09% 69.50% 71.03% 70.65% 123.33% 100.00%
NP to SH 50,548 53,824 60,248 61,578 61,250 106,918 86,694 -8.59%
  YoY % -6.09% -10.66% -2.16% 0.54% -42.71% 23.33% -
  Horiz. % 58.31% 62.09% 69.50% 71.03% 70.65% 123.33% 100.00%
Tax Rate 27.81 % 22.08 % 24.17 % 29.44 % 25.41 % 26.56 % 25.03 % 1.77%
  YoY % 25.95% -8.65% -17.90% 15.86% -4.33% 6.11% -
  Horiz. % 111.11% 88.21% 96.56% 117.62% 101.52% 106.11% 100.00%
Total Cost 269,942 224,750 147,264 256,226 212,604 364,266 165,656 8.47%
  YoY % 20.11% 52.62% -42.53% 20.52% -41.63% 119.89% -
  Horiz. % 162.95% 135.67% 88.90% 154.67% 128.34% 219.89% 100.00%
Net Worth 848,036 809,414 778,576 733,831 640,204 618,311 571,490 6.79%
  YoY % 4.77% 3.96% 6.10% 14.62% 3.54% 8.19% -
  Horiz. % 148.39% 141.63% 136.24% 128.41% 112.02% 108.19% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 20,887 16,434 244 - - 46,085 35,942 -8.64%
  YoY % 27.09% 6,619.63% 0.00% 0.00% 0.00% 28.22% -
  Horiz. % 58.11% 45.72% 0.68% 0.00% 0.00% 128.22% 100.00%
Div Payout % 41.32 % 30.53 % 0.41 % - % - % 43.10 % 41.46 % -0.06%
  YoY % 35.34% 7,346.34% 0.00% 0.00% 0.00% 3.96% -
  Horiz. % 99.66% 73.64% 0.99% 0.00% 0.00% 103.96% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 848,036 809,414 778,576 733,831 640,204 618,311 571,490 6.79%
  YoY % 4.77% 3.96% 6.10% 14.62% 3.54% 8.19% -
  Horiz. % 148.39% 141.63% 136.24% 128.41% 112.02% 108.19% 100.00%
NOSH 417,752 410,870 407,631 398,821 374,388 384,044 359,427 2.54%
  YoY % 1.67% 0.79% 2.21% 6.53% -2.51% 6.85% -
  Horiz. % 116.23% 114.31% 113.41% 110.96% 104.16% 106.85% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.77 % 19.32 % 29.03 % 19.38 % 22.37 % 22.69 % 34.35 % -12.16%
  YoY % -18.37% -33.45% 49.79% -13.37% -1.41% -33.94% -
  Horiz. % 45.91% 56.24% 84.51% 56.42% 65.12% 66.06% 100.00%
ROE 5.96 % 6.65 % 7.74 % 8.39 % 9.57 % 17.29 % 15.17 % -14.41%
  YoY % -10.38% -14.08% -7.75% -12.33% -44.65% 13.97% -
  Horiz. % 39.29% 43.84% 51.02% 55.31% 63.09% 113.97% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 76.72 67.80 50.91 79.69 73.15 122.69 70.21 1.49%
  YoY % 13.16% 33.18% -36.11% 8.94% -40.38% 74.75% -
  Horiz. % 109.27% 96.57% 72.51% 113.50% 104.19% 174.75% 100.00%
EPS 12.10 13.10 14.78 15.44 16.36 27.84 24.12 -10.85%
  YoY % -7.63% -11.37% -4.27% -5.62% -41.24% 15.42% -
  Horiz. % 50.17% 54.31% 61.28% 64.01% 67.83% 115.42% 100.00%
DPS 5.00 4.00 0.06 0.00 0.00 12.00 10.00 -10.90%
  YoY % 25.00% 6,566.67% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 50.00% 40.00% 0.60% 0.00% 0.00% 120.00% 100.00%
NAPS 2.0300 1.9700 1.9100 1.8400 1.7100 1.6100 1.5900 4.15%
  YoY % 3.05% 3.14% 3.80% 7.60% 6.21% 1.26% -
  Horiz. % 127.67% 123.90% 120.13% 115.72% 107.55% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 60.58 52.66 39.23 60.08 51.77 89.07 47.70 4.06%
  YoY % 15.04% 34.23% -34.70% 16.05% -41.88% 86.73% -
  Horiz. % 127.00% 110.40% 82.24% 125.95% 108.53% 186.73% 100.00%
EPS 9.56 10.17 11.39 11.64 11.58 20.21 16.39 -8.59%
  YoY % -6.00% -10.71% -2.15% 0.52% -42.70% 23.31% -
  Horiz. % 58.33% 62.05% 69.49% 71.02% 70.65% 123.31% 100.00%
DPS 3.95 3.11 0.05 0.00 0.00 8.71 6.79 -8.63%
  YoY % 27.01% 6,120.00% 0.00% 0.00% 0.00% 28.28% -
  Horiz. % 58.17% 45.80% 0.74% 0.00% 0.00% 128.28% 100.00%
NAPS 1.6031 1.5301 1.4718 1.3872 1.2102 1.1688 1.0803 6.79%
  YoY % 4.77% 3.96% 6.10% 14.63% 3.54% 8.19% -
  Horiz. % 148.39% 141.64% 136.24% 128.41% 112.02% 108.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.9900 1.9400 1.9700 1.6000 1.7400 1.7600 2.8800 -
P/RPS 2.59 2.86 3.87 2.01 2.38 1.43 4.10 -7.36%
  YoY % -9.44% -26.10% 92.54% -15.55% 66.43% -65.12% -
  Horiz. % 63.17% 69.76% 94.39% 49.02% 58.05% 34.88% 100.00%
P/EPS 16.45 14.81 13.33 10.36 10.64 6.32 11.94 5.48%
  YoY % 11.07% 11.10% 28.67% -2.63% 68.35% -47.07% -
  Horiz. % 137.77% 124.04% 111.64% 86.77% 89.11% 52.93% 100.00%
EY 6.08 6.75 7.50 9.65 9.40 15.82 8.38 -5.20%
  YoY % -9.93% -10.00% -22.28% 2.66% -40.58% 88.78% -
  Horiz. % 72.55% 80.55% 89.50% 115.16% 112.17% 188.78% 100.00%
DY 2.51 2.06 0.03 0.00 0.00 6.82 3.47 -5.25%
  YoY % 21.84% 6,766.67% 0.00% 0.00% 0.00% 96.54% -
  Horiz. % 72.33% 59.37% 0.86% 0.00% 0.00% 196.54% 100.00%
P/NAPS 0.98 0.98 1.03 0.87 1.02 1.09 1.81 -9.71%
  YoY % 0.00% -4.85% 18.39% -14.71% -6.42% -39.78% -
  Horiz. % 54.14% 54.14% 56.91% 48.07% 56.35% 60.22% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 -
Price 1.9000 1.9200 1.7400 1.7000 1.9500 1.5500 2.5000 -
P/RPS 2.48 2.83 3.42 2.13 2.67 1.26 3.56 -5.84%
  YoY % -12.37% -17.25% 60.56% -20.22% 111.90% -64.61% -
  Horiz. % 69.66% 79.49% 96.07% 59.83% 75.00% 35.39% 100.00%
P/EPS 15.70 14.66 11.77 11.01 11.92 5.57 10.36 7.17%
  YoY % 7.09% 24.55% 6.90% -7.63% 114.00% -46.24% -
  Horiz. % 151.54% 141.51% 113.61% 106.27% 115.06% 53.76% 100.00%
EY 6.37 6.82 8.49 9.08 8.39 17.96 9.65 -6.68%
  YoY % -6.60% -19.67% -6.50% 8.22% -53.29% 86.11% -
  Horiz. % 66.01% 70.67% 87.98% 94.09% 86.94% 186.11% 100.00%
DY 2.63 2.08 0.03 0.00 0.00 7.74 4.00 -6.74%
  YoY % 26.44% 6,833.33% 0.00% 0.00% 0.00% 93.50% -
  Horiz. % 65.75% 52.00% 0.75% 0.00% 0.00% 193.50% 100.00%
P/NAPS 0.94 0.97 0.91 0.92 1.14 0.96 1.57 -8.19%
  YoY % -3.09% 6.59% -1.09% -19.30% 18.75% -38.85% -
  Horiz. % 59.87% 61.78% 57.96% 58.60% 72.61% 61.15% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers