Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     101.83%    YoY -     -42.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 93,807 246,584 221,812 136,927 62,927 348,666 315,657 -55.50%
  QoQ % -61.96% 11.17% 61.99% 117.60% -81.95% 10.46% -
  Horiz. % 29.72% 78.12% 70.27% 43.38% 19.94% 110.46% 100.00%
PBT 20,557 70,543 59,063 41,057 20,095 111,105 103,417 -65.97%
  QoQ % -70.86% 19.44% 43.86% 104.31% -81.91% 7.43% -
  Horiz. % 19.88% 68.21% 57.11% 39.70% 19.43% 107.43% 100.00%
Tax -5,800 -18,631 -15,052 -10,432 -4,921 -30,210 -27,775 -64.84%
  QoQ % 68.87% -23.78% -44.29% -111.99% 83.71% -8.77% -
  Horiz. % 20.88% 67.08% 54.19% 37.56% 17.72% 108.77% 100.00%
NP 14,757 51,912 44,011 30,625 15,174 80,895 75,642 -66.40%
  QoQ % -71.57% 17.95% 43.71% 101.83% -81.24% 6.94% -
  Horiz. % 19.51% 68.63% 58.18% 40.49% 20.06% 106.94% 100.00%
NP to SH 14,757 51,912 44,011 30,625 15,174 80,895 75,642 -66.40%
  QoQ % -71.57% 17.95% 43.71% 101.83% -81.24% 6.94% -
  Horiz. % 19.51% 68.63% 58.18% 40.49% 20.06% 106.94% 100.00%
Tax Rate 28.21 % 26.41 % 25.48 % 25.41 % 24.49 % 27.19 % 26.86 % 3.33%
  QoQ % 6.82% 3.65% 0.28% 3.76% -9.93% 1.23% -
  Horiz. % 105.03% 98.32% 94.86% 94.60% 91.18% 101.23% 100.00%
Total Cost 79,050 194,672 177,801 106,302 47,753 267,771 240,015 -52.34%
  QoQ % -59.39% 9.49% 67.26% 122.61% -82.17% 11.56% -
  Horiz. % 32.94% 81.11% 74.08% 44.29% 19.90% 111.56% 100.00%
Net Worth 717,908 673,921 663,959 640,204 627,889 620,185 620,264 10.25%
  QoQ % 6.53% 1.50% 3.71% 1.96% 1.24% -0.01% -
  Horiz. % 115.74% 108.65% 107.04% 103.21% 101.23% 99.99% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 22,552 22,692 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.38% 100.00%
Div Payout % - % - % - % - % - % 27.88 % 30.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 92.93% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 717,908 673,921 663,959 640,204 627,889 620,185 620,264 10.25%
  QoQ % 6.53% 1.50% 3.71% 1.96% 1.24% -0.01% -
  Horiz. % 115.74% 108.65% 107.04% 103.21% 101.23% 99.99% 100.00%
NOSH 398,837 380,746 379,405 374,388 373,743 375,870 378,210 3.61%
  QoQ % 4.75% 0.35% 1.34% 0.17% -0.57% -0.62% -
  Horiz. % 105.45% 100.67% 100.32% 98.99% 98.82% 99.38% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.73 % 21.05 % 19.84 % 22.37 % 24.11 % 23.20 % 23.96 % -24.48%
  QoQ % -25.27% 6.10% -11.31% -7.22% 3.92% -3.17% -
  Horiz. % 65.65% 87.85% 82.80% 93.36% 100.63% 96.83% 100.00%
ROE 2.06 % 7.70 % 6.63 % 4.78 % 2.42 % 13.04 % 12.20 % -69.48%
  QoQ % -73.25% 16.14% 38.70% 97.52% -81.44% 6.89% -
  Horiz. % 16.89% 63.11% 54.34% 39.18% 19.84% 106.89% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.52 64.76 58.46 36.57 16.84 92.76 83.46 -57.05%
  QoQ % -63.68% 10.78% 59.86% 117.16% -81.85% 11.14% -
  Horiz. % 28.18% 77.59% 70.05% 43.82% 20.18% 111.14% 100.00%
EPS 3.70 13.63 11.60 8.18 4.06 21.52 20.00 -67.57%
  QoQ % -72.85% 17.50% 41.81% 101.48% -81.13% 7.60% -
  Horiz. % 18.50% 68.15% 58.00% 40.90% 20.30% 107.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.8000 1.7700 1.7500 1.7100 1.6800 1.6500 1.6400 6.41%
  QoQ % 1.69% 1.14% 2.34% 1.79% 1.82% 0.61% -
  Horiz. % 109.76% 107.93% 106.71% 104.27% 102.44% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.73 46.61 41.93 25.88 11.90 65.91 59.67 -55.50%
  QoQ % -61.96% 11.16% 62.02% 117.48% -81.95% 10.46% -
  Horiz. % 29.71% 78.11% 70.27% 43.37% 19.94% 110.46% 100.00%
EPS 2.79 9.81 8.32 5.79 2.87 15.29 14.30 -66.39%
  QoQ % -71.56% 17.91% 43.70% 101.74% -81.23% 6.92% -
  Horiz. % 19.51% 68.60% 58.18% 40.49% 20.07% 106.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.26 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.30% 100.00%
NAPS 1.3571 1.2740 1.2551 1.2102 1.1869 1.1724 1.1725 10.25%
  QoQ % 6.52% 1.51% 3.71% 1.96% 1.24% -0.01% -
  Horiz. % 115.74% 108.66% 107.04% 103.22% 101.23% 99.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.5600 1.5300 1.9000 1.7400 1.0200 1.1300 1.4000 -
P/RPS 6.63 2.36 3.25 4.76 6.06 1.22 1.68 149.94%
  QoQ % 180.93% -27.38% -31.72% -21.45% 396.72% -27.38% -
  Horiz. % 394.64% 140.48% 193.45% 283.33% 360.71% 72.62% 100.00%
P/EPS 42.16 11.22 16.38 21.27 25.12 5.25 7.00 231.39%
  QoQ % 275.76% -31.50% -22.99% -15.33% 378.48% -25.00% -
  Horiz. % 602.29% 160.29% 234.00% 303.86% 358.86% 75.00% 100.00%
EY 2.37 8.91 6.11 4.70 3.98 19.05 14.29 -69.85%
  QoQ % -73.40% 45.83% 30.00% 18.09% -79.11% 33.31% -
  Horiz. % 16.59% 62.35% 42.76% 32.89% 27.85% 133.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.31 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 23.78% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.78% 100.00%
P/NAPS 0.87 0.86 1.09 1.02 0.61 0.68 0.85 1.56%
  QoQ % 1.16% -21.10% 6.86% 67.21% -10.29% -20.00% -
  Horiz. % 102.35% 101.18% 128.24% 120.00% 71.76% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 -
Price 1.7600 1.6900 1.6700 1.9500 1.4700 1.0000 1.1600 -
P/RPS 7.48 2.61 2.86 5.33 8.73 1.08 1.39 207.40%
  QoQ % 186.59% -8.74% -46.34% -38.95% 708.33% -22.30% -
  Horiz. % 538.13% 187.77% 205.76% 383.45% 628.06% 77.70% 100.00%
P/EPS 47.57 12.40 14.40 23.84 36.21 4.65 5.80 307.22%
  QoQ % 283.63% -13.89% -39.60% -34.16% 678.71% -19.83% -
  Horiz. % 820.17% 213.79% 248.28% 411.03% 624.31% 80.17% 100.00%
EY 2.10 8.07 6.95 4.19 2.76 21.52 17.24 -75.46%
  QoQ % -73.98% 16.12% 65.87% 51.81% -87.17% 24.83% -
  Horiz. % 12.18% 46.81% 40.31% 24.30% 16.01% 124.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.00 5.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.05% 100.00%
P/NAPS 0.98 0.95 0.95 1.14 0.88 0.61 0.71 23.99%
  QoQ % 3.16% 0.00% -16.67% 29.55% 44.26% -14.08% -
  Horiz. % 138.03% 133.80% 133.80% 160.56% 123.94% 85.92% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers