Highlights

[YNHPROP] YoY Annualized Quarter 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 -     13.71%    YoY -     -2.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 322,740 212,168 221,044 375,228 251,708 354,932 230,508 5.76%
  YoY % 52.12% -4.02% -41.09% 49.07% -29.08% 53.98% -
  Horiz. % 140.01% 92.04% 95.89% 162.78% 109.20% 153.98% 100.00%
PBT 61,132 49,072 85,724 82,228 80,380 144,732 112,564 -9.67%
  YoY % 24.58% -42.76% 4.25% 2.30% -44.46% 28.58% -
  Horiz. % 54.31% 43.59% 76.16% 73.05% 71.41% 128.58% 100.00%
Tax -17,104 -15,432 -22,528 -23,200 -19,684 -37,976 -29,132 -8.49%
  YoY % -10.83% 31.50% 2.90% -17.86% 48.17% -30.36% -
  Horiz. % 58.71% 52.97% 77.33% 79.64% 67.57% 130.36% 100.00%
NP 44,028 33,640 63,196 59,028 60,696 106,756 83,432 -10.10%
  YoY % 30.88% -46.77% 7.06% -2.75% -43.15% 27.96% -
  Horiz. % 52.77% 40.32% 75.75% 70.75% 72.75% 127.96% 100.00%
NP to SH 44,028 33,640 63,196 59,028 60,696 106,756 83,432 -10.10%
  YoY % 30.88% -46.77% 7.06% -2.75% -43.15% 27.96% -
  Horiz. % 52.77% 40.32% 75.75% 70.75% 72.75% 127.96% 100.00%
Tax Rate 27.98 % 31.45 % 26.28 % 28.21 % 24.49 % 26.24 % 25.88 % 1.31%
  YoY % -11.03% 19.67% -6.84% 15.19% -6.67% 1.39% -
  Horiz. % 108.11% 121.52% 101.55% 109.00% 94.63% 101.39% 100.00%
Total Cost 278,712 178,528 157,848 316,200 191,012 248,176 147,076 11.23%
  YoY % 56.12% 13.10% -50.08% 65.54% -23.03% 68.74% -
  Horiz. % 189.50% 121.38% 107.32% 214.99% 129.87% 168.74% 100.00%
Net Worth 835,869 799,975 772,682 717,908 627,889 662,326 514,355 8.42%
  YoY % 4.49% 3.53% 7.63% 14.34% -5.20% 28.77% -
  Horiz. % 162.51% 155.53% 150.22% 139.57% 122.07% 128.77% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 835,869 799,975 772,682 717,908 627,889 662,326 514,355 8.42%
  YoY % 4.49% 3.53% 7.63% 14.34% -5.20% 28.77% -
  Horiz. % 162.51% 155.53% 150.22% 139.57% 122.07% 128.77% 100.00%
NOSH 413,796 410,243 406,675 398,837 373,743 391,908 354,727 2.60%
  YoY % 0.87% 0.88% 1.97% 6.71% -4.64% 10.48% -
  Horiz. % 116.65% 115.65% 114.64% 112.43% 105.36% 110.48% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.64 % 15.86 % 28.59 % 15.73 % 24.11 % 30.08 % 36.19 % -15.00%
  YoY % -14.00% -44.53% 81.75% -34.76% -19.85% -16.88% -
  Horiz. % 37.69% 43.82% 79.00% 43.47% 66.62% 83.12% 100.00%
ROE 5.27 % 4.21 % 8.18 % 8.22 % 9.67 % 16.12 % 16.22 % -17.07%
  YoY % 25.18% -48.53% -0.49% -14.99% -40.01% -0.62% -
  Horiz. % 32.49% 25.96% 50.43% 50.68% 59.62% 99.38% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 77.99 51.72 54.35 94.08 67.35 90.56 64.98 3.09%
  YoY % 50.79% -4.84% -42.23% 39.69% -25.63% 39.37% -
  Horiz. % 120.02% 79.59% 83.64% 144.78% 103.65% 139.37% 100.00%
EPS 10.64 8.20 15.52 14.80 16.24 27.24 23.52 -12.37%
  YoY % 29.76% -47.16% 4.86% -8.87% -40.38% 15.82% -
  Horiz. % 45.24% 34.86% 65.99% 62.93% 69.05% 115.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0200 1.9500 1.9000 1.8000 1.6800 1.6900 1.4500 5.68%
  YoY % 3.59% 2.63% 5.56% 7.14% -0.59% 16.55% -
  Horiz. % 139.31% 134.48% 131.03% 124.14% 115.86% 116.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 61.01 40.11 41.79 70.93 47.58 67.09 43.57 5.77%
  YoY % 52.11% -4.02% -41.08% 49.08% -29.08% 53.98% -
  Horiz. % 140.03% 92.06% 95.91% 162.80% 109.20% 153.98% 100.00%
EPS 8.32 6.36 11.95 11.16 11.47 20.18 15.77 -10.10%
  YoY % 30.82% -46.78% 7.08% -2.70% -43.16% 27.96% -
  Horiz. % 52.76% 40.33% 75.78% 70.77% 72.73% 127.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5801 1.5122 1.4606 1.3571 1.1869 1.2520 0.9723 8.42%
  YoY % 4.49% 3.53% 7.63% 14.34% -5.20% 28.77% -
  Horiz. % 162.51% 155.53% 150.22% 139.58% 122.07% 128.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.9000 1.9000 1.8800 1.5600 1.0200 2.1300 2.2600 -
P/RPS 2.44 3.67 3.46 1.66 1.51 2.35 3.48 -5.74%
  YoY % -33.51% 6.07% 108.43% 9.93% -35.74% -32.47% -
  Horiz. % 70.11% 105.46% 99.43% 47.70% 43.39% 67.53% 100.00%
P/EPS 17.86 23.17 12.10 10.54 6.28 7.82 9.61 10.87%
  YoY % -22.92% 91.49% 14.80% 67.83% -19.69% -18.63% -
  Horiz. % 185.85% 241.10% 125.91% 109.68% 65.35% 81.37% 100.00%
EY 5.60 4.32 8.27 9.49 15.92 12.79 10.41 -9.81%
  YoY % 29.63% -47.76% -12.86% -40.39% 24.47% 22.86% -
  Horiz. % 53.79% 41.50% 79.44% 91.16% 152.93% 122.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.97 0.99 0.87 0.61 1.26 1.56 -8.09%
  YoY % -3.09% -2.02% 13.79% 42.62% -51.59% -19.23% -
  Horiz. % 60.26% 62.18% 63.46% 55.77% 39.10% 80.77% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 20/05/08 16/04/07 -
Price 2.1400 1.9700 1.9600 1.7600 1.4700 2.2800 3.1200 -
P/RPS 2.74 3.81 3.61 1.87 2.18 2.52 4.80 -8.91%
  YoY % -28.08% 5.54% 93.05% -14.22% -13.49% -47.50% -
  Horiz. % 57.08% 79.37% 75.21% 38.96% 45.42% 52.50% 100.00%
P/EPS 20.11 24.02 12.61 11.89 9.05 8.37 13.27 7.17%
  YoY % -16.28% 90.48% 6.06% 31.38% 8.12% -36.93% -
  Horiz. % 151.54% 181.01% 95.03% 89.60% 68.20% 63.07% 100.00%
EY 4.97 4.16 7.93 8.41 11.05 11.95 7.54 -6.71%
  YoY % 19.47% -47.54% -5.71% -23.89% -7.53% 58.49% -
  Horiz. % 65.92% 55.17% 105.17% 111.54% 146.55% 158.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 1.01 1.03 0.98 0.88 1.35 2.15 -11.11%
  YoY % 4.95% -1.94% 5.10% 11.36% -34.81% -37.21% -
  Horiz. % 49.30% 46.98% 47.91% 45.58% 40.93% 62.79% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers