Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     43.71%    YoY -     -41.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 158,902 93,807 246,584 221,812 136,927 62,927 348,666 -40.86%
  QoQ % 69.39% -61.96% 11.17% 61.99% 117.60% -81.95% -
  Horiz. % 45.57% 26.90% 70.72% 63.62% 39.27% 18.05% 100.00%
PBT 43,634 20,557 70,543 59,063 41,057 20,095 111,105 -46.46%
  QoQ % 112.26% -70.86% 19.44% 43.86% 104.31% -81.91% -
  Horiz. % 39.27% 18.50% 63.49% 53.16% 36.95% 18.09% 100.00%
Tax -12,845 -5,800 -18,631 -15,052 -10,432 -4,921 -30,210 -43.54%
  QoQ % -121.47% 68.87% -23.78% -44.29% -111.99% 83.71% -
  Horiz. % 42.52% 19.20% 61.67% 49.82% 34.53% 16.29% 100.00%
NP 30,789 14,757 51,912 44,011 30,625 15,174 80,895 -47.57%
  QoQ % 108.64% -71.57% 17.95% 43.71% 101.83% -81.24% -
  Horiz. % 38.06% 18.24% 64.17% 54.41% 37.86% 18.76% 100.00%
NP to SH 30,789 14,757 51,912 44,011 30,625 15,174 80,895 -47.57%
  QoQ % 108.64% -71.57% 17.95% 43.71% 101.83% -81.24% -
  Horiz. % 38.06% 18.24% 64.17% 54.41% 37.86% 18.76% 100.00%
Tax Rate 29.44 % 28.21 % 26.41 % 25.48 % 25.41 % 24.49 % 27.19 % 5.46%
  QoQ % 4.36% 6.82% 3.65% 0.28% 3.76% -9.93% -
  Horiz. % 108.28% 103.75% 97.13% 93.71% 93.45% 90.07% 100.00%
Total Cost 128,113 79,050 194,672 177,801 106,302 47,753 267,771 -38.91%
  QoQ % 62.07% -59.39% 9.49% 67.26% 122.61% -82.17% -
  Horiz. % 47.84% 29.52% 72.70% 66.40% 39.70% 17.83% 100.00%
Net Worth 733,831 717,908 673,921 663,959 640,204 627,889 620,185 11.91%
  QoQ % 2.22% 6.53% 1.50% 3.71% 1.96% 1.24% -
  Horiz. % 118.32% 115.76% 108.66% 107.06% 103.23% 101.24% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 22,552 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 27.88 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 733,831 717,908 673,921 663,959 640,204 627,889 620,185 11.91%
  QoQ % 2.22% 6.53% 1.50% 3.71% 1.96% 1.24% -
  Horiz. % 118.32% 115.76% 108.66% 107.06% 103.23% 101.24% 100.00%
NOSH 398,821 398,837 380,746 379,405 374,388 373,743 375,870 4.04%
  QoQ % -0.00% 4.75% 0.35% 1.34% 0.17% -0.57% -
  Horiz. % 106.11% 106.11% 101.30% 100.94% 99.61% 99.43% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.38 % 15.73 % 21.05 % 19.84 % 22.37 % 24.11 % 23.20 % -11.33%
  QoQ % 23.20% -25.27% 6.10% -11.31% -7.22% 3.92% -
  Horiz. % 83.53% 67.80% 90.73% 85.52% 96.42% 103.92% 100.00%
ROE 4.20 % 2.06 % 7.70 % 6.63 % 4.78 % 2.42 % 13.04 % -53.11%
  QoQ % 103.88% -73.25% 16.14% 38.70% 97.52% -81.44% -
  Horiz. % 32.21% 15.80% 59.05% 50.84% 36.66% 18.56% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.84 23.52 64.76 58.46 36.57 16.84 92.76 -43.16%
  QoQ % 69.39% -63.68% 10.78% 59.86% 117.16% -81.85% -
  Horiz. % 42.95% 25.36% 69.81% 63.02% 39.42% 18.15% 100.00%
EPS 7.72 3.70 13.63 11.60 8.18 4.06 21.52 -49.61%
  QoQ % 108.65% -72.85% 17.50% 41.81% 101.48% -81.13% -
  Horiz. % 35.87% 17.19% 63.34% 53.90% 38.01% 18.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.8400 1.8000 1.7700 1.7500 1.7100 1.6800 1.6500 7.56%
  QoQ % 2.22% 1.69% 1.14% 2.34% 1.79% 1.82% -
  Horiz. % 111.52% 109.09% 107.27% 106.06% 103.64% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.04 17.73 46.61 41.93 25.88 11.90 65.91 -40.86%
  QoQ % 69.43% -61.96% 11.16% 62.02% 117.48% -81.95% -
  Horiz. % 45.58% 26.90% 70.72% 63.62% 39.27% 18.05% 100.00%
EPS 5.82 2.79 9.81 8.32 5.79 2.87 15.29 -47.57%
  QoQ % 108.60% -71.56% 17.91% 43.70% 101.74% -81.23% -
  Horiz. % 38.06% 18.25% 64.16% 54.41% 37.87% 18.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3872 1.3571 1.2740 1.2551 1.2102 1.1869 1.1724 11.90%
  QoQ % 2.22% 6.52% 1.51% 3.71% 1.96% 1.24% -
  Horiz. % 118.32% 115.75% 108.67% 107.05% 103.22% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6000 1.5600 1.5300 1.9000 1.7400 1.0200 1.1300 -
P/RPS 4.02 6.63 2.36 3.25 4.76 6.06 1.22 121.92%
  QoQ % -39.37% 180.93% -27.38% -31.72% -21.45% 396.72% -
  Horiz. % 329.51% 543.44% 193.44% 266.39% 390.16% 496.72% 100.00%
P/EPS 20.73 42.16 11.22 16.38 21.27 25.12 5.25 150.45%
  QoQ % -50.83% 275.76% -31.50% -22.99% -15.33% 378.48% -
  Horiz. % 394.86% 803.05% 213.71% 312.00% 405.14% 478.48% 100.00%
EY 4.83 2.37 8.91 6.11 4.70 3.98 19.05 -60.04%
  QoQ % 103.80% -73.40% 45.83% 30.00% 18.09% -79.11% -
  Horiz. % 25.35% 12.44% 46.77% 32.07% 24.67% 20.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.87 0.87 0.86 1.09 1.02 0.61 0.68 17.91%
  QoQ % 0.00% 1.16% -21.10% 6.86% 67.21% -10.29% -
  Horiz. % 127.94% 127.94% 126.47% 160.29% 150.00% 89.71% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 -
Price 1.7000 1.7600 1.6900 1.6700 1.9500 1.4700 1.0000 -
P/RPS 4.27 7.48 2.61 2.86 5.33 8.73 1.08 150.67%
  QoQ % -42.91% 186.59% -8.74% -46.34% -38.95% 708.33% -
  Horiz. % 395.37% 692.59% 241.67% 264.81% 493.52% 808.33% 100.00%
P/EPS 22.02 47.57 12.40 14.40 23.84 36.21 4.65 182.80%
  QoQ % -53.71% 283.63% -13.89% -39.60% -34.16% 678.71% -
  Horiz. % 473.55% 1,023.01% 266.67% 309.68% 512.69% 778.71% 100.00%
EY 4.54 2.10 8.07 6.95 4.19 2.76 21.52 -64.66%
  QoQ % 116.19% -73.98% 16.12% 65.87% 51.81% -87.17% -
  Horiz. % 21.10% 9.76% 37.50% 32.30% 19.47% 12.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
P/NAPS 0.92 0.98 0.95 0.95 1.14 0.88 0.61 31.61%
  QoQ % -6.12% 3.16% 0.00% -16.67% 29.55% 44.26% -
  Horiz. % 150.82% 160.66% 155.74% 155.74% 186.89% 144.26% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers