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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
4. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
5. Stocks-on-Radar- Top Glove Corporation (7113) AmInvest Research Reports
6. 【冷眼前辈提到的 ARMADA(5210)可以买入吗?】 VITA Analysis
7. [转贴] 5分钟看懂大马30大蓝筹股最新数据 ~ 哪些有受COVID-19影响的呢?~ 第一天 Good Articles to Share
8. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
Partners & Brokers