Highlights

[YNHPROP] QoQ Cumulative 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 -     6.94%    YoY -     0.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 221,812 136,927 62,927 348,666 315,657 235,592 88,733 84.09%
  QoQ % 61.99% 117.60% -81.95% 10.46% 33.98% 165.51% -
  Horiz. % 249.98% 154.31% 70.92% 392.94% 355.74% 265.51% 100.00%
PBT 59,063 41,057 20,095 111,105 103,417 72,797 36,183 38.59%
  QoQ % 43.86% 104.31% -81.91% 7.43% 42.06% 101.19% -
  Horiz. % 163.23% 113.47% 55.54% 307.06% 285.82% 201.19% 100.00%
Tax -15,052 -10,432 -4,921 -30,210 -27,775 -19,338 -9,494 35.93%
  QoQ % -44.29% -111.99% 83.71% -8.77% -43.63% -103.69% -
  Horiz. % 158.54% 109.88% 51.83% 318.20% 292.55% 203.69% 100.00%
NP 44,011 30,625 15,174 80,895 75,642 53,459 26,689 39.54%
  QoQ % 43.71% 101.83% -81.24% 6.94% 41.50% 100.30% -
  Horiz. % 164.90% 114.75% 56.85% 303.10% 283.42% 200.30% 100.00%
NP to SH 44,011 30,625 15,174 80,895 75,642 53,459 26,689 39.54%
  QoQ % 43.71% 101.83% -81.24% 6.94% 41.50% 100.30% -
  Horiz. % 164.90% 114.75% 56.85% 303.10% 283.42% 200.30% 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 177,801 106,302 47,753 267,771 240,015 182,133 62,044 101.63%
  QoQ % 67.26% 122.61% -82.17% 11.56% 31.78% 193.55% -
  Horiz. % 286.57% 171.33% 76.97% 431.58% 386.85% 293.55% 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 22,692 23,042 - -
  QoQ % 0.00% 0.00% 0.00% -0.62% -1.52% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 97.87% 98.48% 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 6.63 % 4.78 % 2.42 % 13.04 % 12.20 % 8.65 % 4.03 % 39.32%
  QoQ % 38.70% 97.52% -81.44% 6.89% 41.04% 114.64% -
  Horiz. % 164.52% 118.61% 60.05% 323.57% 302.73% 214.64% 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 58.46 36.57 16.84 92.76 83.46 61.34 22.64 88.11%
  QoQ % 59.86% 117.16% -81.85% 11.14% 36.06% 170.94% -
  Horiz. % 258.22% 161.53% 74.38% 409.72% 368.64% 270.94% 100.00%
EPS 11.60 8.18 4.06 21.52 20.00 13.92 6.81 42.58%
  QoQ % 41.81% 101.48% -81.13% 7.60% 43.68% 104.41% -
  Horiz. % 170.34% 120.12% 59.62% 316.01% 293.69% 204.41% 100.00%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 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 41.93 25.88 11.90 65.91 59.67 44.54 16.77 84.11%
  QoQ % 62.02% 117.48% -81.95% 10.46% 33.97% 165.59% -
  Horiz. % 250.03% 154.32% 70.96% 393.02% 355.81% 265.59% 100.00%
EPS 8.32 5.79 2.87 15.29 14.30 10.11 5.05 39.45%
  QoQ % 43.70% 101.74% -81.23% 6.92% 41.44% 100.20% -
  Horiz. % 164.75% 114.65% 56.83% 302.77% 283.17% 200.20% 100.00%
DPS 0.00 0.00 0.00 4.26 4.29 4.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% -0.70% -1.61% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 97.71% 98.39% 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 3.25 4.76 6.06 1.22 1.68 2.87 9.41 -50.74%
  QoQ % -31.72% -21.45% 396.72% -27.38% -41.46% -69.50% -
  Horiz. % 34.54% 50.58% 64.40% 12.96% 17.85% 30.50% 100.00%
P/EPS 16.38 21.27 25.12 5.25 7.00 12.64 31.28 -35.01%
  QoQ % -22.99% -15.33% 378.48% -25.00% -44.62% -59.59% -
  Horiz. % 52.37% 68.00% 80.31% 16.78% 22.38% 40.41% 100.00%
EY 6.11 4.70 3.98 19.05 14.29 7.91 3.20 53.85%
  QoQ % 30.00% 18.09% -79.11% 33.31% 80.66% 147.19% -
  Horiz. % 190.94% 146.87% 124.38% 595.31% 446.56% 247.19% 100.00%
DY 0.00 0.00 0.00 5.31 4.29 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 23.78% 25.81% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.72% 125.81% 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 2.86 5.33 8.73 1.08 1.39 2.53 10.07 -56.76%
  QoQ % -46.34% -38.95% 708.33% -22.30% -45.06% -74.88% -
  Horiz. % 28.40% 52.93% 86.69% 10.72% 13.80% 25.12% 100.00%
P/EPS 14.40 23.84 36.21 4.65 5.80 11.14 33.48 -42.99%
  QoQ % -39.60% -34.16% 678.71% -19.83% -47.94% -66.73% -
  Horiz. % 43.01% 71.21% 108.15% 13.89% 17.32% 33.27% 100.00%
EY 6.95 4.19 2.76 21.52 17.24 8.98 2.99 75.38%
  QoQ % 65.87% 51.81% -87.17% 24.83% 91.98% 200.33% -
  Horiz. % 232.44% 140.13% 92.31% 719.73% 576.59% 300.33% 100.00%
DY 0.00 0.00 0.00 6.00 5.17 3.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 16.05% 33.59% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 155.04% 133.59% 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.
 


 

313  287  591  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.415+0.02 
 HSI-C7K 0.33-0.01 
 VELESTO 0.39+0.01 
 IFCAMSC 0.54+0.01 
 ISTONE 0.205-0.02 
Partners & Brokers