Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     51.17%    YoY -     5.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 216,429 218,616 158,016 213,972 221,812 315,657 181,593 2.97%
  YoY % -1.00% 38.35% -26.15% -3.53% -29.73% 73.83% -
  Horiz. % 119.18% 120.39% 87.02% 117.83% 122.15% 173.83% 100.00%
PBT 50,021 48,755 60,598 61,961 59,063 103,417 87,959 -8.97%
  YoY % 2.60% -19.54% -2.20% 4.91% -42.89% 17.57% -
  Horiz. % 56.87% 55.43% 68.89% 70.44% 67.15% 117.57% 100.00%
Tax -14,144 -10,136 -20,378 -15,416 -15,052 -27,775 -21,692 -6.87%
  YoY % -39.54% 50.26% -32.19% -2.42% 45.81% -28.04% -
  Horiz. % 65.20% 46.73% 93.94% 71.07% 69.39% 128.04% 100.00%
NP 35,877 38,619 40,220 46,545 44,011 75,642 66,267 -9.71%
  YoY % -7.10% -3.98% -13.59% 5.76% -41.82% 14.15% -
  Horiz. % 54.14% 58.28% 60.69% 70.24% 66.41% 114.15% 100.00%
NP to SH 35,877 38,619 40,220 46,545 44,011 75,642 66,267 -9.71%
  YoY % -7.10% -3.98% -13.59% 5.76% -41.82% 14.15% -
  Horiz. % 54.14% 58.28% 60.69% 70.24% 66.41% 114.15% 100.00%
Tax Rate 28.28 % 20.79 % 33.63 % 24.88 % 25.48 % 26.86 % 24.66 % 2.31%
  YoY % 36.03% -38.18% 35.17% -2.35% -5.14% 8.92% -
  Horiz. % 114.68% 84.31% 136.37% 100.89% 103.33% 108.92% 100.00%
Total Cost 180,552 179,997 117,796 167,427 177,801 240,015 115,326 7.75%
  YoY % 0.31% 52.80% -29.64% -5.83% -25.92% 108.12% -
  Horiz. % 156.56% 156.08% 102.14% 145.18% 154.17% 208.12% 100.00%
Net Worth 848,612 818,443 783,188 735,131 663,959 620,264 608,158 5.70%
  YoY % 3.69% 4.50% 6.54% 10.72% 7.04% 1.99% -
  Horiz. % 139.54% 134.58% 128.78% 120.88% 109.18% 101.99% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 16,804 14,394 6,241 5,992 - 22,692 37,082 -12.35%
  YoY % 16.74% 130.65% 4.14% 0.00% 0.00% -38.81% -
  Horiz. % 45.32% 38.82% 16.83% 16.16% 0.00% 61.19% 100.00%
Div Payout % 46.84 % 37.27 % 15.52 % 12.88 % - % 30.00 % 55.96 % -2.92%
  YoY % 25.68% 140.14% 20.50% 0.00% 0.00% -46.39% -
  Horiz. % 83.70% 66.60% 27.73% 23.02% 0.00% 53.61% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 848,612 818,443 783,188 735,131 663,959 620,264 608,158 5.70%
  YoY % 3.69% 4.50% 6.54% 10.72% 7.04% 1.99% -
  Horiz. % 139.54% 134.58% 128.78% 120.88% 109.18% 101.99% 100.00%
NOSH 420,105 411,277 407,910 399,527 379,405 378,210 370,828 2.10%
  YoY % 2.15% 0.83% 2.10% 5.30% 0.32% 1.99% -
  Horiz. % 113.29% 110.91% 110.00% 107.74% 102.31% 101.99% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.58 % 17.67 % 25.45 % 21.75 % 19.84 % 23.96 % 36.49 % -12.31%
  YoY % -6.17% -30.57% 17.01% 9.63% -17.20% -34.34% -
  Horiz. % 45.44% 48.42% 69.75% 59.61% 54.37% 65.66% 100.00%
ROE 4.23 % 4.72 % 5.14 % 6.33 % 6.63 % 12.20 % 10.90 % -14.58%
  YoY % -10.38% -8.17% -18.80% -4.52% -45.66% 11.93% -
  Horiz. % 38.81% 43.30% 47.16% 58.07% 60.83% 111.93% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 51.52 53.16 38.74 53.56 58.46 83.46 48.97 0.85%
  YoY % -3.09% 37.22% -27.67% -8.38% -29.95% 70.43% -
  Horiz. % 105.21% 108.56% 79.11% 109.37% 119.38% 170.43% 100.00%
EPS 8.54 9.39 9.86 11.65 11.60 20.00 17.87 -11.57%
  YoY % -9.05% -4.77% -15.36% 0.43% -42.00% 11.92% -
  Horiz. % 47.79% 52.55% 55.18% 65.19% 64.91% 111.92% 100.00%
DPS 4.00 3.50 1.53 1.50 0.00 6.00 10.00 -14.15%
  YoY % 14.29% 128.76% 2.00% 0.00% 0.00% -40.00% -
  Horiz. % 40.00% 35.00% 15.30% 15.00% 0.00% 60.00% 100.00%
NAPS 2.0200 1.9900 1.9200 1.8400 1.7500 1.6400 1.6400 3.53%
  YoY % 1.51% 3.65% 4.35% 5.14% 6.71% 0.00% -
  Horiz. % 123.17% 121.34% 117.07% 112.20% 106.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.91 41.33 29.87 40.45 41.93 59.67 34.33 2.96%
  YoY % -1.02% 38.37% -26.16% -3.53% -29.73% 73.81% -
  Horiz. % 119.17% 120.39% 87.01% 117.83% 122.14% 173.81% 100.00%
EPS 6.78 7.30 7.60 8.80 8.32 14.30 12.53 -9.72%
  YoY % -7.12% -3.95% -13.64% 5.77% -41.82% 14.13% -
  Horiz. % 54.11% 58.26% 60.65% 70.23% 66.40% 114.13% 100.00%
DPS 3.18 2.72 1.18 1.13 0.00 4.29 7.01 -12.33%
  YoY % 16.91% 130.51% 4.42% 0.00% 0.00% -38.80% -
  Horiz. % 45.36% 38.80% 16.83% 16.12% 0.00% 61.20% 100.00%
NAPS 1.6042 1.5472 1.4805 1.3897 1.2551 1.1725 1.1496 5.71%
  YoY % 3.68% 4.51% 6.53% 10.72% 7.04% 1.99% -
  Horiz. % 139.54% 134.59% 128.78% 120.89% 109.18% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.8000 1.8600 1.6900 1.7300 1.9000 1.4000 2.6700 -
P/RPS 3.49 3.50 4.36 3.23 3.25 1.68 5.45 -7.15%
  YoY % -0.29% -19.72% 34.98% -0.62% 93.45% -69.17% -
  Horiz. % 64.04% 64.22% 80.00% 59.27% 59.63% 30.83% 100.00%
P/EPS 21.08 19.81 17.14 14.85 16.38 7.00 14.94 5.90%
  YoY % 6.41% 15.58% 15.42% -9.34% 134.00% -53.15% -
  Horiz. % 141.10% 132.60% 114.73% 99.40% 109.64% 46.85% 100.00%
EY 4.74 5.05 5.83 6.73 6.11 14.29 6.69 -5.58%
  YoY % -6.14% -13.38% -13.37% 10.15% -57.24% 113.60% -
  Horiz. % 70.85% 75.49% 87.14% 100.60% 91.33% 213.60% 100.00%
DY 2.22 1.88 0.91 0.87 0.00 4.29 3.75 -8.36%
  YoY % 18.09% 106.59% 4.60% 0.00% 0.00% 14.40% -
  Horiz. % 59.20% 50.13% 24.27% 23.20% 0.00% 114.40% 100.00%
P/NAPS 0.89 0.93 0.88 0.94 1.09 0.85 1.63 -9.59%
  YoY % -4.30% 5.68% -6.38% -13.76% 28.24% -47.85% -
  Horiz. % 54.60% 57.06% 53.99% 57.67% 66.87% 52.15% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 -
Price 1.7300 1.8700 1.7900 1.7700 1.6700 1.1600 2.6800 -
P/RPS 3.36 3.52 4.62 3.30 2.86 1.39 5.47 -7.79%
  YoY % -4.55% -23.81% 40.00% 15.38% 105.76% -74.59% -
  Horiz. % 61.43% 64.35% 84.46% 60.33% 52.29% 25.41% 100.00%
P/EPS 20.26 19.91 18.15 15.19 14.40 5.80 15.00 5.13%
  YoY % 1.76% 9.70% 19.49% 5.49% 148.28% -61.33% -
  Horiz. % 135.07% 132.73% 121.00% 101.27% 96.00% 38.67% 100.00%
EY 4.94 5.02 5.51 6.58 6.95 17.24 6.67 -4.88%
  YoY % -1.59% -8.89% -16.26% -5.32% -59.69% 158.47% -
  Horiz. % 74.06% 75.26% 82.61% 98.65% 104.20% 258.47% 100.00%
DY 2.31 1.87 0.85 0.85 0.00 5.17 3.73 -7.67%
  YoY % 23.53% 120.00% 0.00% 0.00% 0.00% 38.61% -
  Horiz. % 61.93% 50.13% 22.79% 22.79% 0.00% 138.61% 100.00%
P/NAPS 0.86 0.94 0.93 0.96 0.95 0.71 1.63 -10.10%
  YoY % -8.51% 1.08% -3.12% 1.05% 33.80% -56.44% -
  Horiz. % 52.76% 57.67% 57.06% 58.90% 58.28% 43.56% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers