Highlights

[YNHPROP] YoY 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 -     8.64%    YoY -     3.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 79,560 86,245 48,495 65,095 73,999 146,859 68,548 2.51%
  YoY % -7.75% 77.84% -25.50% -12.03% -49.61% 114.24% -
  Horiz. % 116.06% 125.82% 70.75% 94.96% 107.95% 214.24% 100.00%
PBT 19,725 22,270 18,295 23,076 20,962 36,615 29,681 -6.58%
  YoY % -11.43% 21.73% -20.72% 10.08% -42.75% 23.36% -
  Horiz. % 66.46% 75.03% 61.64% 77.75% 70.62% 123.36% 100.00%
Tax -5,458 -3,768 -3,950 -7,044 -5,511 -9,845 -7,193 -4.49%
  YoY % -44.85% 4.61% 43.92% -27.82% 44.02% -36.87% -
  Horiz. % 75.88% 52.38% 54.91% 97.93% 76.62% 136.87% 100.00%
NP 14,267 18,502 14,345 16,032 15,451 26,770 22,488 -7.30%
  YoY % -22.89% 28.98% -10.52% 3.76% -42.28% 19.04% -
  Horiz. % 63.44% 82.27% 63.79% 71.29% 68.71% 119.04% 100.00%
NP to SH 14,267 18,502 14,345 16,032 15,451 26,770 22,488 -7.30%
  YoY % -22.89% 28.98% -10.52% 3.76% -42.28% 19.04% -
  Horiz. % 63.44% 82.27% 63.79% 71.29% 68.71% 119.04% 100.00%
Tax Rate 27.67 % 16.92 % 21.59 % 30.53 % 26.29 % 26.89 % 24.23 % 2.24%
  YoY % 63.53% -21.63% -29.28% 16.13% -2.23% 10.98% -
  Horiz. % 114.20% 69.83% 89.10% 126.00% 108.50% 110.98% 100.00%
Total Cost 65,293 67,743 34,150 49,063 58,548 120,089 46,060 5.98%
  YoY % -3.62% 98.37% -30.40% -16.20% -51.25% 160.72% -
  Horiz. % 141.76% 147.08% 74.14% 106.52% 127.11% 260.72% 100.00%
Net Worth 856,864 809,976 780,596 735,632 641,291 605,332 579,512 6.73%
  YoY % 5.79% 3.76% 6.11% 14.71% 5.94% 4.46% -
  Horiz. % 147.86% 139.77% 134.70% 126.94% 110.66% 104.46% 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 10,552 8,223 122 - - 22,558 18,223 -8.70%
  YoY % 28.33% 6,606.94% 0.00% 0.00% 0.00% 23.79% -
  Horiz. % 57.91% 45.12% 0.67% 0.00% 0.00% 123.79% 100.00%
Div Payout % 73.96 % 44.44 % 0.85 % - % - % 84.27 % 81.04 % -1.51%
  YoY % 66.43% 5,128.24% 0.00% 0.00% 0.00% 3.99% -
  Horiz. % 91.26% 54.84% 1.05% 0.00% 0.00% 103.99% 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 856,864 809,976 780,596 735,632 641,291 605,332 579,512 6.73%
  YoY % 5.79% 3.76% 6.11% 14.71% 5.94% 4.46% -
  Horiz. % 147.86% 139.77% 134.70% 126.94% 110.66% 104.46% 100.00%
NOSH 422,100 411,155 408,689 399,800 375,024 375,983 364,473 2.47%
  YoY % 2.66% 0.60% 2.22% 6.61% -0.26% 3.16% -
  Horiz. % 115.81% 112.81% 112.13% 109.69% 102.89% 103.16% 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 17.93 % 21.45 % 29.58 % 24.63 % 20.88 % 18.23 % 32.81 % -9.57%
  YoY % -16.41% -27.48% 20.10% 17.96% 14.54% -44.44% -
  Horiz. % 54.65% 65.38% 90.16% 75.07% 63.64% 55.56% 100.00%
ROE 1.67 % 2.28 % 1.84 % 2.18 % 2.41 % 4.42 % 3.88 % -13.10%
  YoY % -26.75% 23.91% -15.60% -9.54% -45.48% 13.92% -
  Horiz. % 43.04% 58.76% 47.42% 56.19% 62.11% 113.92% 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 18.85 20.98 11.87 16.28 19.73 39.06 18.81 0.04%
  YoY % -10.15% 76.75% -27.09% -17.49% -49.49% 107.66% -
  Horiz. % 100.21% 111.54% 63.10% 86.55% 104.89% 207.66% 100.00%
EPS 3.38 4.50 3.51 4.01 4.12 7.12 6.17 -9.54%
  YoY % -24.89% 28.21% -12.47% -2.67% -42.13% 15.40% -
  Horiz. % 54.78% 72.93% 56.89% 64.99% 66.77% 115.40% 100.00%
DPS 2.50 2.00 0.03 0.00 0.00 6.00 5.00 -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 - 528,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.04 16.30 9.17 12.31 13.99 27.76 12.96 2.51%
  YoY % -7.73% 77.75% -25.51% -12.01% -49.60% 114.20% -
  Horiz. % 116.05% 125.77% 70.76% 94.98% 107.95% 214.20% 100.00%
EPS 2.70 3.50 2.71 3.03 2.92 5.06 4.25 -7.28%
  YoY % -22.86% 29.15% -10.56% 3.77% -42.29% 19.06% -
  Horiz. % 63.53% 82.35% 63.76% 71.29% 68.71% 119.06% 100.00%
DPS 1.99 1.55 0.02 0.00 0.00 4.26 3.44 -8.71%
  YoY % 28.39% 7,650.00% 0.00% 0.00% 0.00% 23.84% -
  Horiz. % 57.85% 45.06% 0.58% 0.00% 0.00% 123.84% 100.00%
NAPS 1.6198 1.5311 1.4756 1.3906 1.2123 1.1443 1.0955 6.73%
  YoY % 5.79% 3.76% 6.11% 14.71% 5.94% 4.45% -
  Horiz. % 147.86% 139.76% 134.70% 126.94% 110.66% 104.45% 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 10.56 9.25 16.60 9.83 8.82 4.51 15.31 -6.00%
  YoY % 14.16% -44.28% 68.87% 11.45% 95.57% -70.54% -
  Horiz. % 68.97% 60.42% 108.43% 64.21% 57.61% 29.46% 100.00%
P/EPS 58.88 43.11 56.13 39.90 42.23 24.72 46.68 3.94%
  YoY % 36.58% -23.20% 40.68% -5.52% 70.83% -47.04% -
  Horiz. % 126.14% 92.35% 120.24% 85.48% 90.47% 52.96% 100.00%
EY 1.70 2.32 1.78 2.51 2.37 4.05 2.14 -3.76%
  YoY % -26.72% 30.34% -29.08% 5.91% -41.48% 89.25% -
  Horiz. % 79.44% 108.41% 83.18% 117.29% 110.75% 189.25% 100.00%
DY 1.26 1.03 0.02 0.00 0.00 3.41 1.74 -5.23%
  YoY % 22.33% 5,050.00% 0.00% 0.00% 0.00% 95.98% -
  Horiz. % 72.41% 59.20% 1.15% 0.00% 0.00% 195.98% 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 10.08 9.15 14.66 10.44 9.88 3.97 13.29 -4.50%
  YoY % 10.16% -37.59% 40.42% 5.67% 148.87% -70.13% -
  Horiz. % 75.85% 68.85% 110.31% 78.56% 74.34% 29.87% 100.00%
P/EPS 56.21 42.67 49.57 42.39 47.33 21.77 40.52 5.60%
  YoY % 31.73% -13.92% 16.94% -10.44% 117.41% -46.27% -
  Horiz. % 138.72% 105.31% 122.33% 104.61% 116.81% 53.73% 100.00%
EY 1.78 2.34 2.02 2.36 2.11 4.59 2.47 -5.31%
  YoY % -23.93% 15.84% -14.41% 11.85% -54.03% 85.83% -
  Horiz. % 72.06% 94.74% 81.78% 95.55% 85.43% 185.83% 100.00%
DY 1.32 1.04 0.02 0.00 0.00 3.87 2.00 -6.69%
  YoY % 26.92% 5,100.00% 0.00% 0.00% 0.00% 93.50% -
  Horiz. % 66.00% 52.00% 1.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers