Highlights

[YNHPROP] YoY 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 -     63.49%    YoY -     -2.75%
Quarter Report


View:


Show?  YoY % Horiz. %

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 80,685 53,042 55,261 93,807 62,927 88,733 57,627 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 15,283 12,268 21,431 20,557 20,095 36,183 28,141 -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 -4,276 -3,858 -5,652 -5,800 -4,921 -9,494 -7,283 -8.49%
  YoY % -10.83% 31.74% 2.55% -17.86% 48.17% -30.36% -
  Horiz. % 58.71% 52.97% 77.61% 79.64% 67.57% 130.36% 100.00%
NP 11,007 8,410 15,779 14,757 15,174 26,689 20,858 -10.10%
  YoY % 30.88% -46.70% 6.93% -2.75% -43.15% 27.96% -
  Horiz. % 52.77% 40.32% 75.65% 70.75% 72.75% 127.96% 100.00%
NP to SH 11,007 8,410 15,779 14,757 15,174 26,689 20,858 -10.10%
  YoY % 30.88% -46.70% 6.93% -2.75% -43.15% 27.96% -
  Horiz. % 52.77% 40.32% 75.65% 70.75% 72.75% 127.96% 100.00%
Tax Rate 27.98 % 31.45 % 26.37 % 28.21 % 24.49 % 26.24 % 25.88 % 1.31%
  YoY % -11.03% 19.26% -6.52% 15.19% -6.67% 1.39% -
  Horiz. % 108.11% 121.52% 101.89% 109.00% 94.63% 101.39% 100.00%
Total Cost 69,678 44,632 39,482 79,050 47,753 62,044 36,769 11.23%
  YoY % 56.12% 13.04% -50.05% 65.54% -23.03% 68.74% -
  Horiz. % 189.50% 121.38% 107.38% 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 % 28.55 % 15.73 % 24.11 % 30.08 % 36.19 % -15.00%
  YoY % -14.00% -44.45% 81.50% -34.76% -19.85% -16.88% -
  Horiz. % 37.69% 43.82% 78.89% 43.47% 66.62% 83.12% 100.00%
ROE 1.32 % 1.05 % 2.04 % 2.06 % 2.42 % 4.03 % 4.06 % -17.06%
  YoY % 25.71% -48.53% -0.97% -14.88% -39.95% -0.74% -
  Horiz. % 32.51% 25.86% 50.25% 50.74% 59.61% 99.26% 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 19.50 12.93 13.59 23.52 16.84 22.64 16.25 3.08%
  YoY % 50.81% -4.86% -42.22% 39.67% -25.62% 39.32% -
  Horiz. % 120.00% 79.57% 83.63% 144.74% 103.63% 139.32% 100.00%
EPS 2.66 2.05 3.88 3.70 4.06 6.81 5.88 -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 15.25 10.03 10.45 17.73 11.90 16.77 10.89 5.77%
  YoY % 52.04% -4.02% -41.06% 48.99% -29.04% 53.99% -
  Horiz. % 140.04% 92.10% 95.96% 162.81% 109.27% 153.99% 100.00%
EPS 2.08 1.59 2.98 2.79 2.87 5.05 3.94 -10.09%
  YoY % 30.82% -46.64% 6.81% -2.79% -43.17% 28.17% -
  Horiz. % 52.79% 40.36% 75.63% 70.81% 72.84% 128.17% 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 9.74 14.70 13.84 6.63 6.06 9.41 13.91 -5.76%
  YoY % -33.74% 6.21% 108.75% 9.41% -35.60% -32.35% -
  Horiz. % 70.02% 105.68% 99.50% 47.66% 43.57% 67.65% 100.00%
P/EPS 71.43 92.68 48.45 42.16 25.12 31.28 38.44 10.87%
  YoY % -22.93% 91.29% 14.92% 67.83% -19.69% -18.63% -
  Horiz. % 185.82% 241.10% 126.04% 109.68% 65.35% 81.37% 100.00%
EY 1.40 1.08 2.06 2.37 3.98 3.20 2.60 -9.79%
  YoY % 29.63% -47.57% -13.08% -40.45% 24.38% 23.08% -
  Horiz. % 53.85% 41.54% 79.23% 91.15% 153.08% 123.08% 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 10.98 15.24 14.42 7.48 8.73 10.07 19.21 -8.89%
  YoY % -27.95% 5.69% 92.78% -14.32% -13.31% -47.58% -
  Horiz. % 57.16% 79.33% 75.07% 38.94% 45.45% 52.42% 100.00%
P/EPS 80.45 96.10 50.52 47.57 36.21 33.48 53.06 7.18%
  YoY % -16.29% 90.22% 6.20% 31.37% 8.15% -36.90% -
  Horiz. % 151.62% 181.12% 95.21% 89.65% 68.24% 63.10% 100.00%
EY 1.24 1.04 1.98 2.10 2.76 2.99 1.88 -6.70%
  YoY % 19.23% -47.47% -5.71% -23.91% -7.69% 59.04% -
  Horiz. % 65.96% 55.32% 105.32% 111.70% 146.81% 159.04% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers