Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -19.79%    YoY -     0.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 295,749 273,854 251,708 348,666 420,876 471,184 354,932 -11.44%
  QoQ % 8.00% 8.80% -27.81% -17.16% -10.68% 32.75% -
  Horiz. % 83.33% 77.16% 70.92% 98.23% 118.58% 132.75% 100.00%
PBT 78,750 82,114 80,380 111,105 137,889 145,594 144,732 -33.33%
  QoQ % -4.10% 2.16% -27.65% -19.42% -5.29% 0.60% -
  Horiz. % 54.41% 56.74% 55.54% 76.77% 95.27% 100.60% 100.00%
Tax -20,069 -20,864 -19,684 -30,210 -37,033 -38,676 -37,976 -34.61%
  QoQ % 3.81% -5.99% 34.84% 18.42% 4.25% -1.84% -
  Horiz. % 52.85% 54.94% 51.83% 79.55% 97.52% 101.84% 100.00%
NP 58,681 61,250 60,696 80,895 100,856 106,918 106,756 -32.87%
  QoQ % -4.19% 0.91% -24.97% -19.79% -5.67% 0.15% -
  Horiz. % 54.97% 57.37% 56.85% 75.78% 94.47% 100.15% 100.00%
NP to SH 58,681 61,250 60,696 80,895 100,856 106,918 106,756 -32.87%
  QoQ % -4.19% 0.91% -24.97% -19.79% -5.67% 0.15% -
  Horiz. % 54.97% 57.37% 56.85% 75.78% 94.47% 100.15% 100.00%
Tax Rate 25.48 % 25.41 % 24.49 % 27.19 % 26.86 % 26.56 % 26.24 % -1.94%
  QoQ % 0.28% 3.76% -9.93% 1.23% 1.13% 1.22% -
  Horiz. % 97.10% 96.84% 93.33% 103.62% 102.36% 101.22% 100.00%
Total Cost 237,068 212,604 191,012 267,771 320,020 364,266 248,176 -3.00%
  QoQ % 11.51% 11.30% -28.67% -16.33% -12.15% 46.78% -
  Horiz. % 95.52% 85.67% 76.97% 107.90% 128.95% 146.78% 100.00%
Net Worth 663,959 640,204 627,889 620,185 620,264 618,311 662,326 0.16%
  QoQ % 3.71% 1.96% 1.24% -0.01% 0.32% -6.65% -
  Horiz. % 100.25% 96.66% 94.80% 93.64% 93.65% 93.35% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 22,552 30,256 46,085 - -
  QoQ % 0.00% 0.00% 0.00% -25.46% -34.35% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 48.94% 65.65% 100.00% -
Div Payout % - % - % - % 27.88 % 30.00 % 43.10 % - % -
  QoQ % 0.00% 0.00% 0.00% -7.07% -30.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 64.69% 69.61% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 663,959 640,204 627,889 620,185 620,264 618,311 662,326 0.16%
  QoQ % 3.71% 1.96% 1.24% -0.01% 0.32% -6.65% -
  Horiz. % 100.25% 96.66% 94.80% 93.64% 93.65% 93.35% 100.00%
NOSH 379,405 374,388 373,743 375,870 378,210 384,044 391,908 -2.14%
  QoQ % 1.34% 0.17% -0.57% -0.62% -1.52% -2.01% -
  Horiz. % 96.81% 95.53% 95.36% 95.91% 96.50% 97.99% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.84 % 22.37 % 24.11 % 23.20 % 23.96 % 22.69 % 30.08 % -24.21%
  QoQ % -11.31% -7.22% 3.92% -3.17% 5.60% -24.57% -
  Horiz. % 65.96% 74.37% 80.15% 77.13% 79.65% 75.43% 100.00%
ROE 8.84 % 9.57 % 9.67 % 13.04 % 16.26 % 17.29 % 16.12 % -32.98%
  QoQ % -7.63% -1.03% -25.84% -19.80% -5.96% 7.26% -
  Horiz. % 54.84% 59.37% 59.99% 80.89% 100.87% 107.26% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 77.95 73.15 67.35 92.76 111.28 122.69 90.56 -9.50%
  QoQ % 6.56% 8.61% -27.39% -16.64% -9.30% 35.48% -
  Horiz. % 86.08% 80.78% 74.37% 102.43% 122.88% 135.48% 100.00%
EPS 15.47 16.36 16.24 21.52 26.67 27.84 27.24 -31.40%
  QoQ % -5.44% 0.74% -24.54% -19.31% -4.20% 2.20% -
  Horiz. % 56.79% 60.06% 59.62% 79.00% 97.91% 102.20% 100.00%
DPS 0.00 0.00 0.00 6.00 8.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 1.7500 1.7100 1.6800 1.6500 1.6400 1.6100 1.6900 2.35%
  QoQ % 2.34% 1.79% 1.82% 0.61% 1.86% -4.73% -
  Horiz. % 103.55% 101.18% 99.41% 97.63% 97.04% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.91 51.77 47.58 65.91 79.56 89.07 67.09 -11.43%
  QoQ % 8.00% 8.81% -27.81% -17.16% -10.68% 32.76% -
  Horiz. % 83.34% 77.17% 70.92% 98.24% 118.59% 132.76% 100.00%
EPS 11.09 11.58 11.47 15.29 19.07 20.21 20.18 -32.88%
  QoQ % -4.23% 0.96% -24.98% -19.82% -5.64% 0.15% -
  Horiz. % 54.96% 57.38% 56.84% 75.77% 94.50% 100.15% 100.00%
DPS 0.00 0.00 0.00 4.26 5.72 8.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.52% -34.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 48.91% 65.67% 100.00% -
NAPS 1.2551 1.2102 1.1869 1.1724 1.1725 1.1688 1.2520 0.16%
  QoQ % 3.71% 1.96% 1.24% -0.01% 0.32% -6.65% -
  Horiz. % 100.25% 96.66% 94.80% 93.64% 93.65% 93.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.9000 1.7400 1.0200 1.1300 1.4000 1.7600 2.1300 -
P/RPS 2.44 2.38 1.51 1.22 1.26 1.43 2.35 2.53%
  QoQ % 2.52% 57.62% 23.77% -3.17% -11.89% -39.15% -
  Horiz. % 103.83% 101.28% 64.26% 51.91% 53.62% 60.85% 100.00%
P/EPS 12.28 10.64 6.28 5.25 5.25 6.32 7.82 35.06%
  QoQ % 15.41% 69.43% 19.62% 0.00% -16.93% -19.18% -
  Horiz. % 157.03% 136.06% 80.31% 67.14% 67.14% 80.82% 100.00%
EY 8.14 9.40 15.92 19.05 19.05 15.82 12.79 -25.99%
  QoQ % -13.40% -40.95% -16.43% 0.00% 20.42% 23.69% -
  Horiz. % 63.64% 73.49% 124.47% 148.94% 148.94% 123.69% 100.00%
DY 0.00 0.00 0.00 5.31 5.71 6.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% -7.01% -16.28% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 77.86% 83.72% 100.00% -
P/NAPS 1.09 1.02 0.61 0.68 0.85 1.09 1.26 -9.20%
  QoQ % 6.86% 67.21% -10.29% -20.00% -22.02% -13.49% -
  Horiz. % 86.51% 80.95% 48.41% 53.97% 67.46% 86.51% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 -
Price 1.6700 1.9500 1.4700 1.0000 1.1600 1.5500 2.2800 -
P/RPS 2.14 2.67 2.18 1.08 1.04 1.26 2.52 -10.32%
  QoQ % -19.85% 22.48% 101.85% 3.85% -17.46% -50.00% -
  Horiz. % 84.92% 105.95% 86.51% 42.86% 41.27% 50.00% 100.00%
P/EPS 10.80 11.92 9.05 4.65 4.35 5.57 8.37 18.50%
  QoQ % -9.40% 31.71% 94.62% 6.90% -21.90% -33.45% -
  Horiz. % 129.03% 142.41% 108.12% 55.56% 51.97% 66.55% 100.00%
EY 9.26 8.39 11.05 21.52 22.99 17.96 11.95 -15.62%
  QoQ % 10.37% -24.07% -48.65% -6.39% 28.01% 50.29% -
  Horiz. % 77.49% 70.21% 92.47% 180.08% 192.38% 150.29% 100.00%
DY 0.00 0.00 0.00 6.00 6.90 7.74 0.00 -
  QoQ % 0.00% 0.00% 0.00% -13.04% -10.85% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 77.52% 89.15% 100.00% -
P/NAPS 0.95 1.14 0.88 0.61 0.71 0.96 1.35 -20.87%
  QoQ % -16.67% 29.55% 44.26% -14.08% -26.04% -28.89% -
  Horiz. % 70.37% 84.44% 65.19% 45.19% 52.59% 71.11% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers