[YNHPROP] YoY TTM 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- 4.45%

YoY- 0.68%

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
TTM Result
Revenue	279,339	287,074	203,221	261,787	256,140	423,701	251,854	1.73%
YoY %	-2.69%	41.26%	-22.37%	2.20%	-39.55%	68.23%	-	-
Horiz. %	110.91%	113.98%	80.69%	103.94%	101.70%	168.23%	100.00%	-
PBT	64,695	56,756	77,547	75,336	74,305	133,667	109,678	-8.41%
YoY %	13.99%	-26.81%	2.93%	1.39%	-44.41%	21.87%	-	-
Horiz. %	58.99%	51.75%	70.70%	68.69%	67.75%	121.87%	100.00%	-
Tax	-17,847	-12,306	-26,730	-19,765	-19,110	-36,440	-26,823	-6.55%
YoY %	-45.03%	53.96%	-35.24%	-3.43%	47.56%	-35.85%	-	-
Horiz. %	66.54%	45.88%	99.65%	73.69%	71.24%	135.85%	100.00%	-
NP	46,848	44,450	50,817	55,571	55,195	97,227	82,855	-9.05%
YoY %	5.39%	-12.53%	-8.55%	0.68%	-43.23%	17.35%	-	-
Horiz. %	56.54%	53.65%	61.33%	67.07%	66.62%	117.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,848	44,450	50,837	55,571	55,195	97,227	82,855	-9.05%
YoY %	5.39%	-12.56%	-8.52%	0.68%	-43.23%	17.35%	-	-
Horiz. %	56.54%	53.65%	61.36%	67.07%	66.62%	117.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.59%	21.68%	34.47%	26.24%	25.72%	27.26%	24.46%	-
YoY %	27.26%	-37.10%	31.36%	2.02%	-5.65%	11.45%	-	-
Horiz. %	112.80%	88.63%	140.92%	107.28%	105.15%	111.45%	100.00%	-
Total Cost	232,491	242,624	152,404	206,216	200,945	326,474	168,999	5.45%
YoY %	-4.18%	59.20%	-26.09%	2.62%	-38.45%	93.18%	-	-
Horiz. %	137.57%	143.57%	90.18%	122.02%	118.90%	193.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	846,563	820,314	784,790	737,685	658,019	602,319	644,747	4.63%
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%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	16,838	14,406	36,454	6,013	-	22,558	37,880	-12.62%
YoY %	16.88%	-60.48%	506.25%	0.00%	-	-40.45%	-	-
Horiz. %	44.45%	38.03%	96.24%	15.87%	-	59.55%	100.00%	-
Div Payout %	35.94%	32.41%	71.71%	10.82%	-	23.20%	45.72%	-
YoY %	10.89%	-54.80%	562.75%	0.00%	-	-49.26%	-	-
Horiz. %	78.61%	70.89%	156.85%	23.67%	-	50.74%	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	846,563	820,314	784,790	737,685	658,019	602,319	644,747	4.63%
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%	-

	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	16.77%	15.48%	25.01%	21.23%	21.55%	22.95%	32.90%	-
YoY %	8.33%	-38.10%	17.80%	-1.48%	-6.10%	-30.24%	-	-
Horiz. %	50.97%	47.05%	76.02%	64.53%	65.50%	69.76%	100.00%	-
ROE	5.53%	5.42%	6.48%	7.53%	8.39%	16.14%	12.85%	-
YoY %	2.03%	-16.36%	-13.94%	-10.25%	-48.02%	25.60%	-	-
Horiz. %	43.04%	42.18%	50.43%	58.60%	65.29%	125.60%	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	66.65	69.64	49.72	65.30	68.12	115.37	64.06	0.66%
YoY %	-4.29%	40.06%	-23.86%	-4.14%	-40.96%	80.10%	-	-
Horiz. %	104.04%	108.71%	77.61%	101.94%	106.34%	180.10%	100.00%	-
EPS	11.18	10.78	12.44	13.86	14.68	26.47	21.08	-10.02%
YoY %	3.71%	-13.34%	-10.25%	-5.59%	-44.54%	25.57%	-	-
Horiz. %	53.04%	51.14%	59.01%	65.75%	69.64%	125.57%	100.00%	-
DPS	4.00	3.50	9.00	1.50	0.00	6.14	9.64	-13.62%
YoY %	14.29%	-61.11%	500.00%	0.00%	0.00%	-36.31%	-	-
Horiz. %	41.49%	36.31%	93.36%	15.56%	0.00%	63.69%	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	52.81	54.27	38.42	49.49	48.42	80.09	47.61	1.74%
YoY %	-2.69%	41.25%	-22.37%	2.21%	-39.54%	68.22%	-	-
Horiz. %	110.92%	113.99%	80.70%	103.95%	101.70%	168.22%	100.00%	-
EPS	8.86	8.40	9.61	10.50	10.43	18.38	15.66	-9.04%
YoY %	5.48%	-12.59%	-8.48%	0.67%	-43.25%	17.37%	-	-
Horiz. %	56.58%	53.64%	61.37%	67.05%	66.60%	117.37%	100.00%	-
DPS	3.18	2.72	6.89	1.14	0.00	4.26	7.16	-12.64%
YoY %	16.91%	-60.52%	504.39%	0.00%	0.00%	-40.50%	-	-
Horiz. %	44.41%	37.99%	96.23%	15.92%	0.00%	59.50%	100.00%	-
NAPS	1.6003	1.5507	1.4835	1.3945	1.2439	1.1386	1.2188	4.63%
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%	-

	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	2.70	2.67	3.40	2.65	2.79	1.21	4.17	-6.98%
YoY %	1.12%	-21.47%	28.30%	-5.02%	130.58%	-70.98%	-	-
Horiz. %	64.75%	64.03%	81.53%	63.55%	66.91%	29.02%	100.00%	-
P/EPS	16.10	17.25	13.59	12.48	12.94	5.29	12.67	4.07%
YoY %	-6.67%	26.93%	8.89%	-3.55%	144.61%	-58.25%	-	-
Horiz. %	127.07%	136.15%	107.26%	98.50%	102.13%	41.75%	100.00%	-
EY	6.21	5.80	7.36	8.01	7.73	18.91	7.89	-3.90%
YoY %	7.07%	-21.20%	-8.11%	3.62%	-59.12%	139.67%	-	-
Horiz. %	78.71%	73.51%	93.28%	101.52%	97.97%	239.67%	100.00%	-
DY	2.22	1.88	5.33	0.87	0.00	4.39	3.61	-7.77%
YoY %	18.09%	-64.73%	512.64%	0.00%	0.00%	21.61%	-	-
Horiz. %	61.50%	52.08%	147.65%	24.10%	0.00%	121.61%	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	2.60	2.69	3.60	2.71	2.45	1.01	4.18	-7.60%
YoY %	-3.35%	-25.28%	32.84%	10.61%	142.57%	-75.84%	-	-
Horiz. %	62.20%	64.35%	86.12%	64.83%	58.61%	24.16%	100.00%	-
P/EPS	15.48	17.34	14.39	12.77	11.38	4.38	12.72	3.32%
YoY %	-10.73%	20.50%	12.69%	12.21%	159.82%	-65.57%	-	-
Horiz. %	121.70%	136.32%	113.13%	100.39%	89.47%	34.43%	100.00%	-
EY	6.46	5.77	6.95	7.83	8.79	22.82	7.86	-3.21%
YoY %	11.96%	-16.98%	-11.24%	-10.92%	-61.48%	190.33%	-	-
Horiz. %	82.19%	73.41%	88.42%	99.62%	111.83%	290.33%	100.00%	-
DY	2.31	1.87	5.03	0.85	0.00	5.30	3.60	-7.12%
YoY %	23.53%	-62.82%	491.76%	0.00%	0.00%	47.22%	-	-
Horiz. %	64.17%	51.94%	139.72%	23.61%	0.00%	147.22%	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