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 - 530,384
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.
 


FEATURED EVENT
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers