Highlights

[YNHPROP] QoQ Cumulative 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 -     41.50%    YoY -     14.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 136,927 62,927 348,666 315,657 235,592 88,733 280,347 -38.01%
  QoQ % 117.60% -81.95% 10.46% 33.98% 165.51% -68.35% -
  Horiz. % 48.84% 22.45% 124.37% 112.60% 84.04% 31.65% 100.00%
PBT 41,057 20,095 111,105 103,417 72,797 36,183 109,495 -48.03%
  QoQ % 104.31% -81.91% 7.43% 42.06% 101.19% -66.95% -
  Horiz. % 37.50% 18.35% 101.47% 94.45% 66.48% 33.05% 100.00%
Tax -10,432 -4,921 -30,210 -27,775 -19,338 -9,494 -28,634 -49.02%
  QoQ % -111.99% 83.71% -8.77% -43.63% -103.69% 66.84% -
  Horiz. % 36.43% 17.19% 105.50% 97.00% 67.54% 33.16% 100.00%
NP 30,625 15,174 80,895 75,642 53,459 26,689 80,861 -47.68%
  QoQ % 101.83% -81.24% 6.94% 41.50% 100.30% -66.99% -
  Horiz. % 37.87% 18.77% 100.04% 93.55% 66.11% 33.01% 100.00%
NP to SH 30,625 15,174 80,895 75,642 53,459 26,689 80,861 -47.68%
  QoQ % 101.83% -81.24% 6.94% 41.50% 100.30% -66.99% -
  Horiz. % 37.87% 18.77% 100.04% 93.55% 66.11% 33.01% 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 106,302 47,753 267,771 240,015 182,133 62,044 199,486 -34.30%
  QoQ % 122.61% -82.17% 11.56% 31.78% 193.55% -68.90% -
  Horiz. % 53.29% 23.94% 134.23% 120.32% 91.30% 31.10% 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 22,692 23,042 - 37,704 -
  QoQ % 0.00% 0.00% -0.62% -1.52% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.81% 60.19% 61.11% 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 4.78 % 2.42 % 13.04 % 12.20 % 8.65 % 4.03 % 12.77 % -48.09%
  QoQ % 97.52% -81.44% 6.89% 41.04% 114.64% -68.44% -
  Horiz. % 37.43% 18.95% 102.11% 95.54% 67.74% 31.56% 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 36.57 16.84 92.76 83.46 61.34 22.64 74.35 -37.72%
  QoQ % 117.16% -81.85% 11.14% 36.06% 170.94% -69.55% -
  Horiz. % 49.19% 22.65% 124.76% 112.25% 82.50% 30.45% 100.00%
EPS 8.18 4.06 21.52 20.00 13.92 6.81 21.45 -47.44%
  QoQ % 101.48% -81.13% 7.60% 43.68% 104.41% -68.25% -
  Horiz. % 38.14% 18.93% 100.33% 93.24% 64.90% 31.75% 100.00%
DPS 0.00 0.00 6.00 6.00 6.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 60.00% 60.00% 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 25.88 11.90 65.91 59.67 44.54 16.77 53.00 -38.02%
  QoQ % 117.48% -81.95% 10.46% 33.97% 165.59% -68.36% -
  Horiz. % 48.83% 22.45% 124.36% 112.58% 84.04% 31.64% 100.00%
EPS 5.79 2.87 15.29 14.30 10.11 5.05 15.29 -47.69%
  QoQ % 101.74% -81.23% 6.92% 41.44% 100.20% -66.97% -
  Horiz. % 37.87% 18.77% 100.00% 93.53% 66.12% 33.03% 100.00%
DPS 0.00 0.00 4.26 4.29 4.36 0.00 7.13 -
  QoQ % 0.00% 0.00% -0.70% -1.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.75% 60.17% 61.15% 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 4.76 6.06 1.22 1.68 2.87 9.41 3.63 19.82%
  QoQ % -21.45% 396.72% -27.38% -41.46% -69.50% 159.23% -
  Horiz. % 131.13% 166.94% 33.61% 46.28% 79.06% 259.23% 100.00%
P/EPS 21.27 25.12 5.25 7.00 12.64 31.28 12.59 41.89%
  QoQ % -15.33% 378.48% -25.00% -44.62% -59.59% 148.45% -
  Horiz. % 168.94% 199.52% 41.70% 55.60% 100.40% 248.45% 100.00%
EY 4.70 3.98 19.05 14.29 7.91 3.20 7.94 -29.52%
  QoQ % 18.09% -79.11% 33.31% 80.66% 147.19% -59.70% -
  Horiz. % 59.19% 50.13% 239.92% 179.97% 99.62% 40.30% 100.00%
DY 0.00 0.00 5.31 4.29 3.41 0.00 3.70 -
  QoQ % 0.00% 0.00% 23.78% 25.81% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 143.51% 115.95% 92.16% 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 5.33 8.73 1.08 1.39 2.53 10.07 3.48 32.91%
  QoQ % -38.95% 708.33% -22.30% -45.06% -74.88% 189.37% -
  Horiz. % 153.16% 250.86% 31.03% 39.94% 72.70% 289.37% 100.00%
P/EPS 23.84 36.21 4.65 5.80 11.14 33.48 12.08 57.40%
  QoQ % -34.16% 678.71% -19.83% -47.94% -66.73% 177.15% -
  Horiz. % 197.35% 299.75% 38.49% 48.01% 92.22% 277.15% 100.00%
EY 4.19 2.76 21.52 17.24 8.98 2.99 8.28 -36.52%
  QoQ % 51.81% -87.17% 24.83% 91.98% 200.33% -63.89% -
  Horiz. % 50.60% 33.33% 259.90% 208.21% 108.45% 36.11% 100.00%
DY 0.00 0.00 6.00 5.17 3.87 0.00 3.86 -
  QoQ % 0.00% 0.00% 16.05% 33.59% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 155.44% 133.94% 100.26% 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
Partners & Brokers