Highlights

[YNHPROP] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -15.68%    YoY -     0.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 303,086 269,244 214,086 259,709 246,584 348,666 280,347 1.31%
  YoY % 12.57% 25.76% -17.57% 5.32% -29.28% 24.37% -
  Horiz. % 108.11% 96.04% 76.36% 92.64% 87.96% 124.37% 100.00%
PBT 60,625 63,876 65,224 71,453 70,543 111,105 109,495 -9.37%
  YoY % -5.09% -2.07% -8.72% 1.29% -36.51% 1.47% -
  Horiz. % 55.37% 58.34% 59.57% 65.26% 64.43% 101.47% 100.00%
Tax -17,860 -15,447 -20,936 -19,123 -18,631 -30,210 -28,634 -7.56%
  YoY % -15.62% 26.22% -9.48% -2.64% 38.33% -5.50% -
  Horiz. % 62.37% 53.95% 73.12% 66.78% 65.07% 105.50% 100.00%
NP 42,765 48,429 44,288 52,330 51,912 80,895 80,861 -10.06%
  YoY % -11.70% 9.35% -15.37% 0.81% -35.83% 0.04% -
  Horiz. % 52.89% 59.89% 54.77% 64.72% 64.20% 100.04% 100.00%
NP to SH 42,765 48,429 44,288 52,330 51,912 80,895 80,861 -10.06%
  YoY % -11.70% 9.35% -15.37% 0.81% -35.83% 0.04% -
  Horiz. % 52.89% 59.89% 54.77% 64.72% 64.20% 100.04% 100.00%
Tax Rate 29.46 % 24.18 % 32.10 % 26.76 % 26.41 % 27.19 % 26.15 % 2.00%
  YoY % 21.84% -24.67% 19.96% 1.33% -2.87% 3.98% -
  Horiz. % 112.66% 92.47% 122.75% 102.33% 100.99% 103.98% 100.00%
Total Cost 260,321 220,815 169,798 207,379 194,672 267,771 199,486 4.53%
  YoY % 17.89% 30.05% -18.12% 6.53% -27.30% 34.23% -
  Horiz. % 130.50% 110.69% 85.12% 103.96% 97.59% 134.23% 100.00%
Net Worth 858,375 827,185 787,929 743,530 673,921 620,185 633,439 5.19%
  YoY % 3.77% 4.98% 5.97% 10.33% 8.66% -2.09% -
  Horiz. % 135.51% 130.59% 124.39% 117.38% 106.39% 97.91% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,519 14,403 18,371 17,988 - 22,552 37,704 -19.15%
  YoY % -26.97% -21.60% 2.13% 0.00% 0.00% -40.19% -
  Horiz. % 27.90% 38.20% 48.72% 47.71% 0.00% 59.81% 100.00%
Div Payout % 24.60 % 29.74 % 41.48 % 34.38 % - % 27.88 % 46.63 % -10.10%
  YoY % -17.28% -28.30% 20.65% 0.00% 0.00% -40.21% -
  Horiz. % 52.76% 63.78% 88.96% 73.73% 0.00% 59.79% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 858,375 827,185 787,929 743,530 673,921 620,185 633,439 5.19%
  YoY % 3.77% 4.98% 5.97% 10.33% 8.66% -2.09% -
  Horiz. % 135.51% 130.59% 124.39% 117.38% 106.39% 97.91% 100.00%
NOSH 420,772 411,535 408,253 399,747 380,746 375,870 377,047 1.84%
  YoY % 2.24% 0.80% 2.13% 4.99% 1.30% -0.31% -
  Horiz. % 111.60% 109.15% 108.28% 106.02% 100.98% 99.69% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.11 % 17.99 % 20.69 % 20.15 % 21.05 % 23.20 % 28.84 % -11.22%
  YoY % -21.57% -13.05% 2.68% -4.28% -9.27% -19.56% -
  Horiz. % 48.93% 62.38% 71.74% 69.87% 72.99% 80.44% 100.00%
ROE 4.98 % 5.85 % 5.62 % 7.04 % 7.70 % 13.04 % 12.77 % -14.51%
  YoY % -14.87% 4.09% -20.17% -8.57% -40.95% 2.11% -
  Horiz. % 39.00% 45.81% 44.01% 55.13% 60.30% 102.11% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 72.03 65.42 52.44 64.97 64.76 92.76 74.35 -0.53%
  YoY % 10.10% 24.75% -19.29% 0.32% -30.19% 24.76% -
  Horiz. % 96.88% 87.99% 70.53% 87.38% 87.10% 124.76% 100.00%
EPS 10.17 11.78 10.84 13.09 13.63 21.52 21.45 -11.69%
  YoY % -13.67% 8.67% -17.19% -3.96% -36.66% 0.33% -
  Horiz. % 47.41% 54.92% 50.54% 61.03% 63.54% 100.33% 100.00%
DPS 2.50 3.50 4.50 4.50 0.00 6.00 10.00 -20.61%
  YoY % -28.57% -22.22% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 25.00% 35.00% 45.00% 45.00% 0.00% 60.00% 100.00%
NAPS 2.0400 2.0100 1.9300 1.8600 1.7700 1.6500 1.6800 3.29%
  YoY % 1.49% 4.15% 3.76% 5.08% 7.27% -1.79% -
  Horiz. % 121.43% 119.64% 114.88% 110.71% 105.36% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.29 50.90 40.47 49.09 46.61 65.91 53.00 1.30%
  YoY % 12.55% 25.77% -17.56% 5.32% -29.28% 24.36% -
  Horiz. % 108.09% 96.04% 76.36% 92.62% 87.94% 124.36% 100.00%
EPS 8.08 9.15 8.37 9.89 9.81 15.29 15.29 -10.08%
  YoY % -11.69% 9.32% -15.37% 0.82% -35.84% 0.00% -
  Horiz. % 52.84% 59.84% 54.74% 64.68% 64.16% 100.00% 100.00%
DPS 1.99 2.72 3.47 3.40 0.00 4.26 7.13 -19.14%
  YoY % -26.84% -21.61% 2.06% 0.00% 0.00% -40.25% -
  Horiz. % 27.91% 38.15% 48.67% 47.69% 0.00% 59.75% 100.00%
NAPS 1.6226 1.5637 1.4895 1.4055 1.2740 1.1724 1.1974 5.19%
  YoY % 3.77% 4.98% 5.98% 10.32% 8.67% -2.09% -
  Horiz. % 135.51% 130.59% 124.39% 117.38% 106.40% 97.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.8300 1.8900 1.8000 1.7000 1.5300 1.1300 2.7000 -
P/RPS 2.54 2.89 3.43 2.62 2.36 1.22 3.63 -5.77%
  YoY % -12.11% -15.74% 30.92% 11.02% 93.44% -66.39% -
  Horiz. % 69.97% 79.61% 94.49% 72.18% 65.01% 33.61% 100.00%
P/EPS 18.01 16.06 16.59 12.99 11.22 5.25 12.59 6.14%
  YoY % 12.14% -3.19% 27.71% 15.78% 113.71% -58.30% -
  Horiz. % 143.05% 127.56% 131.77% 103.18% 89.12% 41.70% 100.00%
EY 5.55 6.23 6.03 7.70 8.91 19.05 7.94 -5.79%
  YoY % -10.91% 3.32% -21.69% -13.58% -53.23% 139.92% -
  Horiz. % 69.90% 78.46% 75.94% 96.98% 112.22% 239.92% 100.00%
DY 1.37 1.85 2.50 2.65 0.00 5.31 3.70 -15.25%
  YoY % -25.95% -26.00% -5.66% 0.00% 0.00% 43.51% -
  Horiz. % 37.03% 50.00% 67.57% 71.62% 0.00% 143.51% 100.00%
P/NAPS 0.90 0.94 0.93 0.91 0.86 0.68 1.61 -9.23%
  YoY % -4.26% 1.08% 2.20% 5.81% 26.47% -57.76% -
  Horiz. % 55.90% 58.39% 57.76% 56.52% 53.42% 42.24% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 23/02/12 23/02/11 23/02/10 23/02/09 25/02/08 -
Price 1.7800 1.8900 1.8800 2.1200 1.6900 1.0000 2.5900 -
P/RPS 2.47 2.89 3.59 3.26 2.61 1.08 3.48 -5.55%
  YoY % -14.53% -19.50% 10.12% 24.90% 141.67% -68.97% -
  Horiz. % 70.98% 83.05% 103.16% 93.68% 75.00% 31.03% 100.00%
P/EPS 17.51 16.06 17.33 16.19 12.40 4.65 12.08 6.38%
  YoY % 9.03% -7.33% 7.04% 30.56% 166.67% -61.51% -
  Horiz. % 144.95% 132.95% 143.46% 134.02% 102.65% 38.49% 100.00%
EY 5.71 6.23 5.77 6.17 8.07 21.52 8.28 -6.00%
  YoY % -8.35% 7.97% -6.48% -23.54% -62.50% 159.90% -
  Horiz. % 68.96% 75.24% 69.69% 74.52% 97.46% 259.90% 100.00%
DY 1.40 1.85 2.39 2.12 0.00 6.00 3.86 -15.54%
  YoY % -24.32% -22.59% 12.74% 0.00% 0.00% 55.44% -
  Horiz. % 36.27% 47.93% 61.92% 54.92% 0.00% 155.44% 100.00%
P/NAPS 0.87 0.94 0.97 1.14 0.95 0.61 1.54 -9.07%
  YoY % -7.45% -3.09% -14.91% 20.00% 55.74% -60.39% -
  Horiz. % 56.49% 61.04% 62.99% 74.03% 61.69% 39.61% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers