Highlights

[YNHPROP] YoY 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 -     -1.72%    YoY -     17.71%
Quarter Report


View:


Show?  YoY % Horiz. %

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 56,184 79,329 54,260 55,070 84,886 80,064 55,419 0.23%
  YoY % -29.18% 46.20% -1.47% -35.12% 6.02% 44.47% -
  Horiz. % 101.38% 143.14% 97.91% 99.37% 153.17% 144.47% 100.00%
PBT 15,013 14,217 20,872 18,328 18,006 30,620 30,137 -10.96%
  YoY % 5.60% -31.88% 13.88% 1.79% -41.20% 1.60% -
  Horiz. % 49.82% 47.17% 69.26% 60.82% 59.75% 101.60% 100.00%
Tax -4,410 -2,510 -10,776 -2,572 -4,620 -8,437 -7,217 -7.87%
  YoY % -75.70% 76.71% -318.97% 44.33% 45.24% -16.90% -
  Horiz. % 61.11% 34.78% 149.31% 35.64% 64.02% 116.90% 100.00%
NP 10,603 11,707 10,096 15,756 13,386 22,183 22,920 -12.05%
  YoY % -9.43% 15.96% -35.92% 17.71% -39.66% -3.22% -
  Horiz. % 46.26% 51.08% 44.05% 68.74% 58.40% 96.78% 100.00%
NP to SH 10,603 11,707 10,096 15,756 13,386 22,183 22,920 -12.05%
  YoY % -9.43% 15.96% -35.92% 17.71% -39.66% -3.22% -
  Horiz. % 46.26% 51.08% 44.05% 68.74% 58.40% 96.78% 100.00%
Tax Rate 29.37 % 17.65 % 51.63 % 14.03 % 25.66 % 27.55 % 23.95 % 3.46%
  YoY % 66.40% -65.81% 268.00% -45.32% -6.86% 15.03% -
  Horiz. % 122.63% 73.70% 215.57% 58.58% 107.14% 115.03% 100.00%
Total Cost 45,581 67,622 44,164 39,314 71,500 57,881 32,499 5.79%
  YoY % -32.59% 53.12% 12.34% -45.02% 23.53% 78.10% -
  Horiz. % 140.25% 208.07% 135.89% 120.97% 220.01% 178.10% 100.00%
Net Worth 846,563 820,314 784,790 737,685 658,019 602,319 644,747 4.64%
  YoY % 3.20% 4.53% 6.39% 12.11% 9.25% -6.58% -
  Horiz. % 131.30% 127.23% 121.72% 114.41% 102.06% 93.42% 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 6,286 6,183 6,131 6,013 - - 19,656 -17.29%
  YoY % 1.67% 0.85% 1.95% 0.00% 0.00% 0.00% -
  Horiz. % 31.98% 31.46% 31.19% 30.59% 0.00% 0.00% 100.00%
Div Payout % 59.29 % 52.82 % 60.73 % 38.17 % - % - % 85.76 % -5.96%
  YoY % 12.25% -13.02% 59.10% 0.00% 0.00% 0.00% -
  Horiz. % 69.13% 61.59% 70.81% 44.51% 0.00% 0.00% 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 846,563 820,314 784,790 737,685 658,019 602,319 644,747 4.64%
  YoY % 3.20% 4.53% 6.39% 12.11% 9.25% -6.58% -
  Horiz. % 131.30% 127.23% 121.72% 114.41% 102.06% 93.42% 100.00%
NOSH 419,090 412,218 408,744 400,916 376,011 367,268 393,138 1.07%
  YoY % 1.67% 0.85% 1.95% 6.62% 2.38% -6.58% -
  Horiz. % 106.60% 104.85% 103.97% 101.98% 95.64% 93.42% 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 18.87 % 14.76 % 18.61 % 28.61 % 15.77 % 27.71 % 41.36 % -12.25%
  YoY % 27.85% -20.69% -34.95% 81.42% -43.09% -33.00% -
  Horiz. % 45.62% 35.69% 45.00% 69.17% 38.13% 67.00% 100.00%
ROE 1.25 % 1.43 % 1.29 % 2.14 % 2.03 % 3.68 % 3.55 % -15.95%
  YoY % -12.59% 10.85% -39.72% 5.42% -44.84% 3.66% -
  Horiz. % 35.21% 40.28% 36.34% 60.28% 57.18% 103.66% 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 13.41 19.24 13.27 13.74 22.58 21.80 14.10 -0.83%
  YoY % -30.30% 44.99% -3.42% -39.15% 3.58% 54.61% -
  Horiz. % 95.11% 136.45% 94.11% 97.45% 160.14% 154.61% 100.00%
EPS 2.53 2.84 2.47 3.93 3.56 6.04 5.83 -12.98%
  YoY % -10.92% 14.98% -37.15% 10.39% -41.06% 3.60% -
  Horiz. % 43.40% 48.71% 42.37% 67.41% 61.06% 103.60% 100.00%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 5.00 -18.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 30.00% 30.00% 0.00% 0.00% 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 10.62 15.00 10.26 10.41 16.05 15.13 10.48 0.22%
  YoY % -29.20% 46.20% -1.44% -35.14% 6.08% 44.37% -
  Horiz. % 101.34% 143.13% 97.90% 99.33% 153.15% 144.37% 100.00%
EPS 2.00 2.21 1.91 2.98 2.53 4.19 4.33 -12.07%
  YoY % -9.50% 15.71% -35.91% 17.79% -39.62% -3.23% -
  Horiz. % 46.19% 51.04% 44.11% 68.82% 58.43% 96.77% 100.00%
DPS 1.19 1.17 1.16 1.14 0.00 0.00 3.72 -17.29%
  YoY % 1.71% 0.86% 1.75% 0.00% 0.00% 0.00% -
  Horiz. % 31.99% 31.45% 31.18% 30.65% 0.00% 0.00% 100.00%
NAPS 1.6003 1.5507 1.4835 1.3945 1.2439 1.1386 1.2188 4.64%
  YoY % 3.20% 4.53% 6.38% 12.11% 9.25% -6.58% -
  Horiz. % 131.30% 127.23% 121.72% 114.42% 102.06% 93.42% 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 13.43 9.67 12.73 12.59 8.42 6.42 18.94 -5.56%
  YoY % 38.88% -24.04% 1.11% 49.52% 31.15% -66.10% -
  Horiz. % 70.91% 51.06% 67.21% 66.47% 44.46% 33.90% 100.00%
P/EPS 71.15 65.49 68.42 44.02 53.37 23.18 45.80 7.61%
  YoY % 8.64% -4.28% 55.43% -17.52% 130.24% -49.39% -
  Horiz. % 155.35% 142.99% 149.39% 96.11% 116.53% 50.61% 100.00%
EY 1.41 1.53 1.46 2.27 1.87 4.31 2.18 -7.00%
  YoY % -7.84% 4.79% -35.68% 21.39% -56.61% 97.71% -
  Horiz. % 64.68% 70.18% 66.97% 104.13% 85.78% 197.71% 100.00%
DY 0.83 0.81 0.89 0.87 0.00 0.00 1.87 -12.65%
  YoY % 2.47% -8.99% 2.30% 0.00% 0.00% 0.00% -
  Horiz. % 44.39% 43.32% 47.59% 46.52% 0.00% 0.00% 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 12.90 9.72 13.48 12.89 7.40 5.32 19.01 -6.25%
  YoY % 32.72% -27.89% 4.58% 74.19% 39.10% -72.01% -
  Horiz. % 67.86% 51.13% 70.91% 67.81% 38.93% 27.99% 100.00%
P/EPS 68.38 65.85 72.47 45.04 46.91 19.21 45.97 6.84%
  YoY % 3.84% -9.13% 60.90% -3.99% 144.20% -58.21% -
  Horiz. % 148.75% 143.25% 157.65% 97.98% 102.04% 41.79% 100.00%
EY 1.46 1.52 1.38 2.22 2.13 5.21 2.18 -6.46%
  YoY % -3.95% 10.14% -37.84% 4.23% -59.12% 138.99% -
  Horiz. % 66.97% 69.72% 63.30% 101.83% 97.71% 238.99% 100.00%
DY 0.87 0.80 0.84 0.85 0.00 0.00 1.87 -11.96%
  YoY % 8.75% -4.76% -1.18% 0.00% 0.00% 0.00% -
  Horiz. % 46.52% 42.78% 44.92% 45.45% 0.00% 0.00% 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.
 


 

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