Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2007-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 12-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     1.92%    YoY -     25.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 471,184 354,932 280,347 242,124 252,350 230,508 255,060 50.61%
  QoQ % 32.75% 26.60% 15.79% -4.05% 9.48% -9.63% -
  Horiz. % 184.73% 139.16% 109.91% 94.93% 98.94% 90.37% 100.00%
PBT 145,594 144,732 109,495 117,278 115,644 112,564 93,718 34.17%
  QoQ % 0.60% 32.18% -6.64% 1.41% 2.74% 20.11% -
  Horiz. % 155.35% 154.43% 116.83% 125.14% 123.40% 120.11% 100.00%
Tax -38,676 -37,976 -28,634 -28,922 -28,950 -29,132 -24,233 36.61%
  QoQ % -1.84% -32.63% 1.00% 0.09% 0.62% -20.22% -
  Horiz. % 159.60% 156.71% 118.16% 119.35% 119.47% 120.22% 100.00%
NP 106,918 106,756 80,861 88,356 86,694 83,432 69,485 33.32%
  QoQ % 0.15% 32.02% -8.48% 1.92% 3.91% 20.07% -
  Horiz. % 153.87% 153.64% 116.37% 127.16% 124.77% 120.07% 100.00%
NP to SH 106,918 106,756 80,861 88,356 86,694 83,432 69,485 33.32%
  QoQ % 0.15% 32.02% -8.48% 1.92% 3.91% 20.07% -
  Horiz. % 153.87% 153.64% 116.37% 127.16% 124.77% 120.07% 100.00%
Tax Rate 26.56 % 26.24 % 26.15 % 24.66 % 25.03 % 25.88 % 25.86 % 1.80%
  QoQ % 1.22% 0.34% 6.04% -1.48% -3.28% 0.08% -
  Horiz. % 102.71% 101.47% 101.12% 95.36% 96.79% 100.08% 100.00%
Total Cost 364,266 248,176 199,486 153,768 165,656 147,076 185,575 56.84%
  QoQ % 46.78% 24.41% 29.73% -7.18% 12.63% -20.75% -
  Horiz. % 196.29% 133.73% 107.50% 82.86% 89.27% 79.25% 100.00%
Net Worth 618,311 662,326 633,439 608,158 571,490 514,355 485,493 17.51%
  QoQ % -6.65% 4.56% 4.16% 6.42% 11.11% 5.94% -
  Horiz. % 127.36% 136.42% 130.47% 125.27% 117.71% 105.94% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 46,085 - 37,704 49,443 35,942 - 35,180 19.74%
  QoQ % 0.00% 0.00% -23.74% 37.56% 0.00% 0.00% -
  Horiz. % 131.00% 0.00% 107.17% 140.54% 102.17% 0.00% 100.00%
Div Payout % 43.10 % - % 46.63 % 55.96 % 41.46 % - % 50.63 % -10.19%
  QoQ % 0.00% 0.00% -16.67% 34.97% 0.00% 0.00% -
  Horiz. % 85.13% 0.00% 92.10% 110.53% 81.89% 0.00% 100.00%
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 618,311 662,326 633,439 608,158 571,490 514,355 485,493 17.51%
  QoQ % -6.65% 4.56% 4.16% 6.42% 11.11% 5.94% -
  Horiz. % 127.36% 136.42% 130.47% 125.27% 117.71% 105.94% 100.00%
NOSH 384,044 391,908 377,047 370,828 359,427 354,727 351,807 6.02%
  QoQ % -2.01% 3.94% 1.68% 3.17% 1.32% 0.83% -
  Horiz. % 109.16% 111.40% 107.17% 105.41% 102.17% 100.83% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.69 % 30.08 % 28.84 % 36.49 % 34.35 % 36.19 % 27.24 % -11.48%
  QoQ % -24.57% 4.30% -20.96% 6.23% -5.08% 32.86% -
  Horiz. % 83.30% 110.43% 105.87% 133.96% 126.10% 132.86% 100.00%
ROE 17.29 % 16.12 % 12.77 % 14.53 % 15.17 % 16.22 % 14.31 % 13.45%
  QoQ % 7.26% 26.23% -12.11% -4.22% -6.47% 13.35% -
  Horiz. % 120.82% 112.65% 89.24% 101.54% 106.01% 113.35% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 122.69 90.56 74.35 65.29 70.21 64.98 72.50 42.05%
  QoQ % 35.48% 21.80% 13.88% -7.01% 8.05% -10.37% -
  Horiz. % 169.23% 124.91% 102.55% 90.06% 96.84% 89.63% 100.00%
EPS 27.84 27.24 21.45 23.83 24.12 23.52 19.75 25.75%
  QoQ % 2.20% 26.99% -9.99% -1.20% 2.55% 19.09% -
  Horiz. % 140.96% 137.92% 108.61% 120.66% 122.13% 119.09% 100.00%
DPS 12.00 0.00 10.00 13.33 10.00 0.00 10.00 12.94%
  QoQ % 0.00% 0.00% -24.98% 33.30% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 100.00% 133.30% 100.00% 0.00% 100.00%
NAPS 1.6100 1.6900 1.6800 1.6400 1.5900 1.4500 1.3800 10.83%
  QoQ % -4.73% 0.60% 2.44% 3.14% 9.66% 5.07% -
  Horiz. % 116.67% 122.46% 121.74% 118.84% 115.22% 105.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.07 67.09 53.00 45.77 47.70 43.57 48.22 50.60%
  QoQ % 32.76% 26.58% 15.80% -4.05% 9.48% -9.64% -
  Horiz. % 184.72% 139.13% 109.91% 94.92% 98.92% 90.36% 100.00%
EPS 20.21 20.18 15.29 16.70 16.39 15.77 13.14 33.28%
  QoQ % 0.15% 31.98% -8.44% 1.89% 3.93% 20.02% -
  Horiz. % 153.81% 153.58% 116.36% 127.09% 124.73% 120.02% 100.00%
DPS 8.71 0.00 7.13 9.35 6.79 0.00 6.65 19.73%
  QoQ % 0.00% 0.00% -23.74% 37.70% 0.00% 0.00% -
  Horiz. % 130.98% 0.00% 107.22% 140.60% 102.11% 0.00% 100.00%
NAPS 1.1688 1.2520 1.1974 1.1496 1.0803 0.9723 0.9178 17.51%
  QoQ % -6.65% 4.56% 4.16% 6.41% 11.11% 5.94% -
  Horiz. % 127.35% 136.41% 130.46% 125.26% 117.71% 105.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.7600 2.1300 2.7000 2.6700 2.8800 2.2600 2.0700 -
P/RPS 1.43 2.35 3.63 4.09 4.10 3.48 2.86 -37.03%
  QoQ % -39.15% -35.26% -11.25% -0.24% 17.82% 21.68% -
  Horiz. % 50.00% 82.17% 126.92% 143.01% 143.36% 121.68% 100.00%
P/EPS 6.32 7.82 12.59 11.21 11.94 9.61 10.48 -28.64%
  QoQ % -19.18% -37.89% 12.31% -6.11% 24.25% -8.30% -
  Horiz. % 60.31% 74.62% 120.13% 106.97% 113.93% 91.70% 100.00%
EY 15.82 12.79 7.94 8.92 8.38 10.41 9.54 40.14%
  QoQ % 23.69% 61.08% -10.99% 6.44% -19.50% 9.12% -
  Horiz. % 165.83% 134.07% 83.23% 93.50% 87.84% 109.12% 100.00%
DY 6.82 0.00 3.70 4.99 3.47 0.00 4.83 25.89%
  QoQ % 0.00% 0.00% -25.85% 43.80% 0.00% 0.00% -
  Horiz. % 141.20% 0.00% 76.60% 103.31% 71.84% 0.00% 100.00%
P/NAPS 1.09 1.26 1.61 1.63 1.81 1.56 1.50 -19.19%
  QoQ % -13.49% -21.74% -1.23% -9.94% 16.03% 4.00% -
  Horiz. % 72.67% 84.00% 107.33% 108.67% 120.67% 104.00% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 12/02/07 -
Price 1.5500 2.2800 2.5900 2.6800 2.5000 3.1200 1.9200 -
P/RPS 1.26 2.52 3.48 4.10 3.56 4.80 2.65 -39.11%
  QoQ % -50.00% -27.59% -15.12% 15.17% -25.83% 81.13% -
  Horiz. % 47.55% 95.09% 131.32% 154.72% 134.34% 181.13% 100.00%
P/EPS 5.57 8.37 12.08 11.25 10.36 13.27 9.72 -31.03%
  QoQ % -33.45% -30.71% 7.38% 8.59% -21.93% 36.52% -
  Horiz. % 57.30% 86.11% 124.28% 115.74% 106.58% 136.52% 100.00%
EY 17.96 11.95 8.28 8.89 9.65 7.54 10.29 45.01%
  QoQ % 50.29% 44.32% -6.86% -7.88% 27.98% -26.72% -
  Horiz. % 174.54% 116.13% 80.47% 86.39% 93.78% 73.28% 100.00%
DY 7.74 0.00 3.86 4.98 4.00 0.00 5.21 30.23%
  QoQ % 0.00% 0.00% -22.49% 24.50% 0.00% 0.00% -
  Horiz. % 148.56% 0.00% 74.09% 95.59% 76.78% 0.00% 100.00%
P/NAPS 0.96 1.35 1.54 1.63 1.57 2.15 1.39 -21.88%
  QoQ % -28.89% -12.34% -5.52% 3.82% -26.98% 54.68% -
  Horiz. % 69.06% 97.12% 110.79% 117.27% 112.95% 154.68% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers