Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2008-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     0.15%    YoY -     23.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 251,708 348,666 420,876 471,184 354,932 280,347 242,124 2.62%
  QoQ % -27.81% -17.16% -10.68% 32.75% 26.60% 15.79% -
  Horiz. % 103.96% 144.00% 173.83% 194.60% 146.59% 115.79% 100.00%
PBT 80,380 111,105 137,889 145,594 144,732 109,495 117,278 -22.25%
  QoQ % -27.65% -19.42% -5.29% 0.60% 32.18% -6.64% -
  Horiz. % 68.54% 94.74% 117.57% 124.14% 123.41% 93.36% 100.00%
Tax -19,684 -30,210 -37,033 -38,676 -37,976 -28,634 -28,922 -22.61%
  QoQ % 34.84% 18.42% 4.25% -1.84% -32.63% 1.00% -
  Horiz. % 68.06% 104.45% 128.04% 133.72% 131.30% 99.00% 100.00%
NP 60,696 80,895 100,856 106,918 106,756 80,861 88,356 -22.13%
  QoQ % -24.97% -19.79% -5.67% 0.15% 32.02% -8.48% -
  Horiz. % 68.69% 91.56% 114.15% 121.01% 120.82% 91.52% 100.00%
NP to SH 60,696 80,895 100,856 106,918 106,756 80,861 88,356 -22.13%
  QoQ % -24.97% -19.79% -5.67% 0.15% 32.02% -8.48% -
  Horiz. % 68.69% 91.56% 114.15% 121.01% 120.82% 91.52% 100.00%
Tax Rate 24.49 % 27.19 % 26.86 % 26.56 % 26.24 % 26.15 % 24.66 % -0.46%
  QoQ % -9.93% 1.23% 1.13% 1.22% 0.34% 6.04% -
  Horiz. % 99.31% 110.26% 108.92% 107.70% 106.41% 106.04% 100.00%
Total Cost 191,012 267,771 320,020 364,266 248,176 199,486 153,768 15.54%
  QoQ % -28.67% -16.33% -12.15% 46.78% 24.41% 29.73% -
  Horiz. % 124.22% 174.14% 208.12% 236.89% 161.40% 129.73% 100.00%
Net Worth 627,889 620,185 620,264 618,311 662,326 633,439 608,158 2.15%
  QoQ % 1.24% -0.01% 0.32% -6.65% 4.56% 4.16% -
  Horiz. % 103.24% 101.98% 101.99% 101.67% 108.91% 104.16% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 22,552 30,256 46,085 - 37,704 49,443 -
  QoQ % 0.00% -25.46% -34.35% 0.00% 0.00% -23.74% -
  Horiz. % 0.00% 45.61% 61.19% 93.21% 0.00% 76.26% 100.00%
Div Payout % - % 27.88 % 30.00 % 43.10 % - % 46.63 % 55.96 % -
  QoQ % 0.00% -7.07% -30.39% 0.00% 0.00% -16.67% -
  Horiz. % 0.00% 49.82% 53.61% 77.02% 0.00% 83.33% 100.00%
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 627,889 620,185 620,264 618,311 662,326 633,439 608,158 2.15%
  QoQ % 1.24% -0.01% 0.32% -6.65% 4.56% 4.16% -
  Horiz. % 103.24% 101.98% 101.99% 101.67% 108.91% 104.16% 100.00%
NOSH 373,743 375,870 378,210 384,044 391,908 377,047 370,828 0.52%
  QoQ % -0.57% -0.62% -1.52% -2.01% 3.94% 1.68% -
  Horiz. % 100.79% 101.36% 101.99% 103.56% 105.68% 101.68% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 24.11 % 23.20 % 23.96 % 22.69 % 30.08 % 28.84 % 36.49 % -24.12%
  QoQ % 3.92% -3.17% 5.60% -24.57% 4.30% -20.96% -
  Horiz. % 66.07% 63.58% 65.66% 62.18% 82.43% 79.04% 100.00%
ROE 9.67 % 13.04 % 16.26 % 17.29 % 16.12 % 12.77 % 14.53 % -23.75%
  QoQ % -25.84% -19.80% -5.96% 7.26% 26.23% -12.11% -
  Horiz. % 66.55% 89.75% 111.91% 119.00% 110.94% 87.89% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 67.35 92.76 111.28 122.69 90.56 74.35 65.29 2.09%
  QoQ % -27.39% -16.64% -9.30% 35.48% 21.80% 13.88% -
  Horiz. % 103.16% 142.07% 170.44% 187.92% 138.70% 113.88% 100.00%
EPS 16.24 21.52 26.67 27.84 27.24 21.45 23.83 -22.54%
  QoQ % -24.54% -19.31% -4.20% 2.20% 26.99% -9.99% -
  Horiz. % 68.15% 90.31% 111.92% 116.83% 114.31% 90.01% 100.00%
DPS 0.00 6.00 8.00 12.00 0.00 10.00 13.33 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% -24.98% -
  Horiz. % 0.00% 45.01% 60.02% 90.02% 0.00% 75.02% 100.00%
NAPS 1.6800 1.6500 1.6400 1.6100 1.6900 1.6800 1.6400 1.62%
  QoQ % 1.82% 0.61% 1.86% -4.73% 0.60% 2.44% -
  Horiz. % 102.44% 100.61% 100.00% 98.17% 103.05% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 47.58 65.91 79.56 89.07 67.09 53.00 45.77 2.62%
  QoQ % -27.81% -17.16% -10.68% 32.76% 26.58% 15.80% -
  Horiz. % 103.95% 144.00% 173.83% 194.60% 146.58% 115.80% 100.00%
EPS 11.47 15.29 19.07 20.21 20.18 15.29 16.70 -22.14%
  QoQ % -24.98% -19.82% -5.64% 0.15% 31.98% -8.44% -
  Horiz. % 68.68% 91.56% 114.19% 121.02% 120.84% 91.56% 100.00%
DPS 0.00 4.26 5.72 8.71 0.00 7.13 9.35 -
  QoQ % 0.00% -25.52% -34.33% 0.00% 0.00% -23.74% -
  Horiz. % 0.00% 45.56% 61.18% 93.16% 0.00% 76.26% 100.00%
NAPS 1.1869 1.1724 1.1725 1.1688 1.2520 1.1974 1.1496 2.15%
  QoQ % 1.24% -0.01% 0.32% -6.65% 4.56% 4.16% -
  Horiz. % 103.24% 101.98% 101.99% 101.67% 108.91% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.0200 1.1300 1.4000 1.7600 2.1300 2.7000 2.6700 -
P/RPS 1.51 1.22 1.26 1.43 2.35 3.63 4.09 -48.50%
  QoQ % 23.77% -3.17% -11.89% -39.15% -35.26% -11.25% -
  Horiz. % 36.92% 29.83% 30.81% 34.96% 57.46% 88.75% 100.00%
P/EPS 6.28 5.25 5.25 6.32 7.82 12.59 11.21 -32.02%
  QoQ % 19.62% 0.00% -16.93% -19.18% -37.89% 12.31% -
  Horiz. % 56.02% 46.83% 46.83% 56.38% 69.76% 112.31% 100.00%
EY 15.92 19.05 19.05 15.82 12.79 7.94 8.92 47.08%
  QoQ % -16.43% 0.00% 20.42% 23.69% 61.08% -10.99% -
  Horiz. % 178.48% 213.57% 213.57% 177.35% 143.39% 89.01% 100.00%
DY 0.00 5.31 5.71 6.82 0.00 3.70 4.99 -
  QoQ % 0.00% -7.01% -16.28% 0.00% 0.00% -25.85% -
  Horiz. % 0.00% 106.41% 114.43% 136.67% 0.00% 74.15% 100.00%
P/NAPS 0.61 0.68 0.85 1.09 1.26 1.61 1.63 -48.04%
  QoQ % -10.29% -20.00% -22.02% -13.49% -21.74% -1.23% -
  Horiz. % 37.42% 41.72% 52.15% 66.87% 77.30% 98.77% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 -
Price 1.4700 1.0000 1.1600 1.5500 2.2800 2.5900 2.6800 -
P/RPS 2.18 1.08 1.04 1.26 2.52 3.48 4.10 -34.34%
  QoQ % 101.85% 3.85% -17.46% -50.00% -27.59% -15.12% -
  Horiz. % 53.17% 26.34% 25.37% 30.73% 61.46% 84.88% 100.00%
P/EPS 9.05 4.65 4.35 5.57 8.37 12.08 11.25 -13.49%
  QoQ % 94.62% 6.90% -21.90% -33.45% -30.71% 7.38% -
  Horiz. % 80.44% 41.33% 38.67% 49.51% 74.40% 107.38% 100.00%
EY 11.05 21.52 22.99 17.96 11.95 8.28 8.89 15.59%
  QoQ % -48.65% -6.39% 28.01% 50.29% 44.32% -6.86% -
  Horiz. % 124.30% 242.07% 258.61% 202.02% 134.42% 93.14% 100.00%
DY 0.00 6.00 6.90 7.74 0.00 3.86 4.98 -
  QoQ % 0.00% -13.04% -10.85% 0.00% 0.00% -22.49% -
  Horiz. % 0.00% 120.48% 138.55% 155.42% 0.00% 77.51% 100.00%
P/NAPS 0.88 0.61 0.71 0.96 1.35 1.54 1.63 -33.67%
  QoQ % 44.26% -14.08% -26.04% -28.89% -12.34% -5.52% -
  Horiz. % 53.99% 37.42% 43.56% 58.90% 82.82% 94.48% 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.
 


 

346  207  523  1186 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.495+0.015 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.335+0.015 
 HSI-H8F 0.26-0.005 
 MTRONIC-WA 0.010.00 
 TDM 0.27+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers