Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -5.67%    YoY -     14.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 273,854 251,708 348,666 420,876 471,184 354,932 280,347 -1.55%
  QoQ % 8.80% -27.81% -17.16% -10.68% 32.75% 26.60% -
  Horiz. % 97.68% 89.78% 124.37% 150.13% 168.07% 126.60% 100.00%
PBT 82,114 80,380 111,105 137,889 145,594 144,732 109,495 -17.47%
  QoQ % 2.16% -27.65% -19.42% -5.29% 0.60% 32.18% -
  Horiz. % 74.99% 73.41% 101.47% 125.93% 132.97% 132.18% 100.00%
Tax -20,864 -19,684 -30,210 -37,033 -38,676 -37,976 -28,634 -19.04%
  QoQ % -5.99% 34.84% 18.42% 4.25% -1.84% -32.63% -
  Horiz. % 72.86% 68.74% 105.50% 129.33% 135.07% 132.63% 100.00%
NP 61,250 60,696 80,895 100,856 106,918 106,756 80,861 -16.92%
  QoQ % 0.91% -24.97% -19.79% -5.67% 0.15% 32.02% -
  Horiz. % 75.75% 75.06% 100.04% 124.73% 132.22% 132.02% 100.00%
NP to SH 61,250 60,696 80,895 100,856 106,918 106,756 80,861 -16.92%
  QoQ % 0.91% -24.97% -19.79% -5.67% 0.15% 32.02% -
  Horiz. % 75.75% 75.06% 100.04% 124.73% 132.22% 132.02% 100.00%
Tax Rate 25.41 % 24.49 % 27.19 % 26.86 % 26.56 % 26.24 % 26.15 % -1.90%
  QoQ % 3.76% -9.93% 1.23% 1.13% 1.22% 0.34% -
  Horiz. % 97.17% 93.65% 103.98% 102.72% 101.57% 100.34% 100.00%
Total Cost 212,604 191,012 267,771 320,020 364,266 248,176 199,486 4.34%
  QoQ % 11.30% -28.67% -16.33% -12.15% 46.78% 24.41% -
  Horiz. % 106.58% 95.75% 134.23% 160.42% 182.60% 124.41% 100.00%
Net Worth 640,204 627,889 620,185 620,264 618,311 662,326 633,439 0.71%
  QoQ % 1.96% 1.24% -0.01% 0.32% -6.65% 4.56% -
  Horiz. % 101.07% 99.12% 97.91% 97.92% 97.61% 104.56% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 22,552 30,256 46,085 - 37,704 -
  QoQ % 0.00% 0.00% -25.46% -34.35% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.81% 80.25% 122.23% 0.00% 100.00%
Div Payout % - % - % 27.88 % 30.00 % 43.10 % - % 46.63 % -
  QoQ % 0.00% 0.00% -7.07% -30.39% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.79% 64.34% 92.43% 0.00% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 640,204 627,889 620,185 620,264 618,311 662,326 633,439 0.71%
  QoQ % 1.96% 1.24% -0.01% 0.32% -6.65% 4.56% -
  Horiz. % 101.07% 99.12% 97.91% 97.92% 97.61% 104.56% 100.00%
NOSH 374,388 373,743 375,870 378,210 384,044 391,908 377,047 -0.47%
  QoQ % 0.17% -0.57% -0.62% -1.52% -2.01% 3.94% -
  Horiz. % 99.29% 99.12% 99.69% 100.31% 101.86% 103.94% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.37 % 24.11 % 23.20 % 23.96 % 22.69 % 30.08 % 28.84 % -15.59%
  QoQ % -7.22% 3.92% -3.17% 5.60% -24.57% 4.30% -
  Horiz. % 77.57% 83.60% 80.44% 83.08% 78.68% 104.30% 100.00%
ROE 9.57 % 9.67 % 13.04 % 16.26 % 17.29 % 16.12 % 12.77 % -17.51%
  QoQ % -1.03% -25.84% -19.80% -5.96% 7.26% 26.23% -
  Horiz. % 74.94% 75.72% 102.11% 127.33% 135.40% 126.23% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 73.15 67.35 92.76 111.28 122.69 90.56 74.35 -1.08%
  QoQ % 8.61% -27.39% -16.64% -9.30% 35.48% 21.80% -
  Horiz. % 98.39% 90.59% 124.76% 149.67% 165.02% 121.80% 100.00%
EPS 16.36 16.24 21.52 26.67 27.84 27.24 21.45 -16.54%
  QoQ % 0.74% -24.54% -19.31% -4.20% 2.20% 26.99% -
  Horiz. % 76.27% 75.71% 100.33% 124.34% 129.79% 126.99% 100.00%
DPS 0.00 0.00 6.00 8.00 12.00 0.00 10.00 -
  QoQ % 0.00% 0.00% -25.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 80.00% 120.00% 0.00% 100.00%
NAPS 1.7100 1.6800 1.6500 1.6400 1.6100 1.6900 1.6800 1.19%
  QoQ % 1.79% 1.82% 0.61% 1.86% -4.73% 0.60% -
  Horiz. % 101.79% 100.00% 98.21% 97.62% 95.83% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.77 47.58 65.91 79.56 89.07 67.09 53.00 -1.55%
  QoQ % 8.81% -27.81% -17.16% -10.68% 32.76% 26.58% -
  Horiz. % 97.68% 89.77% 124.36% 150.11% 168.06% 126.58% 100.00%
EPS 11.58 11.47 15.29 19.07 20.21 20.18 15.29 -16.93%
  QoQ % 0.96% -24.98% -19.82% -5.64% 0.15% 31.98% -
  Horiz. % 75.74% 75.02% 100.00% 124.72% 132.18% 131.98% 100.00%
DPS 0.00 0.00 4.26 5.72 8.71 0.00 7.13 -
  QoQ % 0.00% 0.00% -25.52% -34.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.75% 80.22% 122.16% 0.00% 100.00%
NAPS 1.2102 1.1869 1.1724 1.1725 1.1688 1.2520 1.1974 0.71%
  QoQ % 1.96% 1.24% -0.01% 0.32% -6.65% 4.56% -
  Horiz. % 101.07% 99.12% 97.91% 97.92% 97.61% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.7400 1.0200 1.1300 1.4000 1.7600 2.1300 2.7000 -
P/RPS 2.38 1.51 1.22 1.26 1.43 2.35 3.63 -24.55%
  QoQ % 57.62% 23.77% -3.17% -11.89% -39.15% -35.26% -
  Horiz. % 65.56% 41.60% 33.61% 34.71% 39.39% 64.74% 100.00%
P/EPS 10.64 6.28 5.25 5.25 6.32 7.82 12.59 -10.62%
  QoQ % 69.43% 19.62% 0.00% -16.93% -19.18% -37.89% -
  Horiz. % 84.51% 49.88% 41.70% 41.70% 50.20% 62.11% 100.00%
EY 9.40 15.92 19.05 19.05 15.82 12.79 7.94 11.92%
  QoQ % -40.95% -16.43% 0.00% 20.42% 23.69% 61.08% -
  Horiz. % 118.39% 200.50% 239.92% 239.92% 199.24% 161.08% 100.00%
DY 0.00 0.00 5.31 5.71 6.82 0.00 3.70 -
  QoQ % 0.00% 0.00% -7.01% -16.28% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 143.51% 154.32% 184.32% 0.00% 100.00%
P/NAPS 1.02 0.61 0.68 0.85 1.09 1.26 1.61 -26.26%
  QoQ % 67.21% -10.29% -20.00% -22.02% -13.49% -21.74% -
  Horiz. % 63.35% 37.89% 42.24% 52.80% 67.70% 78.26% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 -
Price 1.9500 1.4700 1.0000 1.1600 1.5500 2.2800 2.5900 -
P/RPS 2.67 2.18 1.08 1.04 1.26 2.52 3.48 -16.21%
  QoQ % 22.48% 101.85% 3.85% -17.46% -50.00% -27.59% -
  Horiz. % 76.72% 62.64% 31.03% 29.89% 36.21% 72.41% 100.00%
P/EPS 11.92 9.05 4.65 4.35 5.57 8.37 12.08 -0.89%
  QoQ % 31.71% 94.62% 6.90% -21.90% -33.45% -30.71% -
  Horiz. % 98.68% 74.92% 38.49% 36.01% 46.11% 69.29% 100.00%
EY 8.39 11.05 21.52 22.99 17.96 11.95 8.28 0.88%
  QoQ % -24.07% -48.65% -6.39% 28.01% 50.29% 44.32% -
  Horiz. % 101.33% 133.45% 259.90% 277.66% 216.91% 144.32% 100.00%
DY 0.00 0.00 6.00 6.90 7.74 0.00 3.86 -
  QoQ % 0.00% 0.00% -13.04% -10.85% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 155.44% 178.76% 200.52% 0.00% 100.00%
P/NAPS 1.14 0.88 0.61 0.71 0.96 1.35 1.54 -18.18%
  QoQ % 29.55% 44.26% -14.08% -26.04% -28.89% -12.34% -
  Horiz. % 74.03% 57.14% 39.61% 46.10% 62.34% 87.66% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers