[YNHPROP] YoY Annualized Quarter Result on 30-Sep-2010 [#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- 0.78%

YoY- 5.76%

Quarter Report

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	288,572	291,488	210,688	285,296	295,749	420,876	242,124	2.96%
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	66,694	65,006	80,797	82,614	78,750	137,889	117,278	-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	-18,858	-13,514	-27,170	-20,554	-20,069	-37,033	-28,922	-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	47,836	51,492	53,626	62,060	58,681	100,856	88,356	-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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,836	51,492	53,626	62,060	58,681	100,856	88,356	-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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.28%	20.79%	33.63%	24.88%	25.48%	26.86%	24.66%	-
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	240,736	239,996	157,061	223,236	237,068	320,020	153,768	7.74%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	22,405	19,192	8,321	7,990	-	30,256	49,443	-12.34%
YoY %	16.74%	130.65%	4.14%	0.00%	-	-38.81%	-	-
Horiz. %	45.31%	38.82%	16.83%	16.16%	-	61.19%	100.00%	-
Div Payout %	46.84%	37.27%	15.52%	12.88%	-	30.00%	55.96%	-
YoY %	25.68%	140.14%	20.50%	0.00%	-	-46.39%	-	-
Horiz. %	83.70%	66.60%	27.73%	23.02%	-	53.61%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
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	2.09%
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%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	16.58%	17.67%	25.45%	21.75%	19.84%	23.96%	36.49%	-
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	5.64%	6.29%	6.85%	8.44%	8.84%	16.26%	14.53%	-
YoY %	-10.33%	-8.18%	-18.84%	-4.52%	-45.63%	11.91%	-	-
Horiz. %	38.82%	43.29%	47.14%	58.09%	60.84%	111.91%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	68.69	70.87	51.65	71.41	77.95	111.28	65.29	0.84%
YoY %	-3.08%	37.21%	-27.67%	-8.39%	-29.95%	70.44%	-	-
Horiz. %	105.21%	108.55%	79.11%	109.37%	119.39%	170.44%	100.00%	-
EPS	11.39	12.52	13.15	15.53	15.47	26.67	23.83	-11.56%
YoY %	-9.03%	-4.79%	-15.33%	0.39%	-41.99%	11.92%	-	-
Horiz. %	47.80%	52.54%	55.18%	65.17%	64.92%	111.92%	100.00%	-
DPS	5.33	4.67	2.04	2.00	0.00	8.00	13.33	-14.15%
YoY %	14.13%	128.92%	2.00%	0.00%	0.00%	-39.98%	-	-
Horiz. %	39.98%	35.03%	15.30%	15.00%	0.00%	60.02%	100.00%	-
NAPS	2.02	1.99	1.92	1.84	1.75	1.64	1.64	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%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 400,916
RPS	54.55	55.10	39.83	53.93	55.91	79.56	45.77	2.96%
YoY %	-1.00%	38.34%	-26.15%	-3.54%	-29.73%	73.83%	-	-
Horiz. %	119.18%	120.38%	87.02%	117.83%	122.15%	173.83%	100.00%	-
EPS	9.04	9.73	10.14	11.73	11.09	19.07	16.70	-9.71%
YoY %	-7.09%	-4.04%	-13.55%	5.77%	-41.85%	14.19%	-	-
Horiz. %	54.13%	58.26%	60.72%	70.24%	66.41%	114.19%	100.00%	-
DPS	4.24	3.63	1.57	1.51	0.00	5.72	9.35	-12.33%
YoY %	16.80%	131.21%	3.97%	0.00%	0.00%	-38.82%	-	-
Horiz. %	45.35%	38.82%	16.79%	16.15%	0.00%	61.18%	100.00%	-
NAPS	1.6042	1.5472	1.4805	1.3897	1.2551	1.1725	1.1496	5.70%
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%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.80	1.86	1.69	1.73	1.90	1.40	2.67	-
P/RPS	2.62	2.62	3.27	2.42	2.44	1.26	4.09	-7.14%
YoY %	0.00%	-19.88%	35.12%	-0.82%	93.65%	-69.19%	-	-
Horiz. %	64.06%	64.06%	79.95%	59.17%	59.66%	30.81%	100.00%	-
P/EPS	15.81	14.86	12.85	11.14	12.28	5.25	11.21	5.89%
YoY %	6.39%	15.64%	15.35%	-9.28%	133.90%	-53.17%	-	-
Horiz. %	141.03%	132.56%	114.63%	99.38%	109.55%	46.83%	100.00%	-
EY	6.33	6.73	7.78	8.98	8.14	19.05	8.92	-5.55%
YoY %	-5.94%	-13.50%	-13.36%	10.32%	-57.27%	113.57%	-	-
Horiz. %	70.96%	75.45%	87.22%	100.67%	91.26%	213.57%	100.00%	-
DY	2.96	2.51	1.21	1.16	0.00	5.71	4.99	-8.32%
YoY %	17.93%	107.44%	4.31%	0.00%	0.00%	14.43%	-	-
Horiz. %	59.32%	50.30%	24.25%	23.25%	0.00%	114.43%	100.00%	-
P/NAPS	0.89	0.93	0.88	0.94	1.09	0.85	1.63	-9.58%
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%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	28/11/12	25/11/11	23/11/10	23/11/09	26/11/08	12/11/07	-
Price	1.73	1.87	1.79	1.77	1.67	1.16	2.68	-
P/RPS	2.52	2.64	3.47	2.48	2.14	1.04	4.10	-7.78%
YoY %	-4.55%	-23.92%	39.92%	15.89%	105.77%	-74.63%	-	-
Horiz. %	61.46%	64.39%	84.63%	60.49%	52.20%	25.37%	100.00%	-
P/EPS	15.19	14.94	13.62	11.39	10.80	4.35	11.25	5.12%
YoY %	1.67%	9.69%	19.58%	5.46%	148.28%	-61.33%	-	-
Horiz. %	135.02%	132.80%	121.07%	101.24%	96.00%	38.67%	100.00%	-
EY	6.58	6.70	7.34	8.78	9.26	22.99	8.89	-4.88%
YoY %	-1.79%	-8.72%	-16.40%	-5.18%	-59.72%	158.61%	-	-
Horiz. %	74.02%	75.37%	82.56%	98.76%	104.16%	258.61%	100.00%	-
DY	3.08	2.50	1.14	1.13	0.00	6.90	4.98	-7.68%
YoY %	23.20%	119.30%	0.88%	0.00%	0.00%	38.55%	-	-
Horiz. %	61.85%	50.20%	22.89%	22.69%	0.00%	138.55%	100.00%	-
P/NAPS	0.86	0.94	0.93	0.96	0.95	0.71	1.63	-10.09%
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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos