Highlights

[YNHPROP] QoQ Quarter Result on 2008-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     0.30%    YoY -     19.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 62,927 34,328 80,064 146,859 88,733 108,045 55,419 8.83%
  QoQ % 83.31% -57.12% -45.48% 65.51% -17.87% 94.96% -
  Horiz. % 113.55% 61.94% 144.47% 265.00% 160.11% 194.96% 100.00%
PBT 20,095 15,242 30,620 36,615 36,183 30,249 30,137 -23.66%
  QoQ % 31.84% -50.22% -16.37% 1.19% 19.62% 0.37% -
  Horiz. % 66.68% 50.58% 101.60% 121.50% 120.06% 100.37% 100.00%
Tax -4,921 -4,058 -8,437 -9,845 -9,494 -8,664 -7,217 -22.51%
  QoQ % -21.27% 51.90% 14.30% -3.70% -9.58% -20.05% -
  Horiz. % 68.19% 56.23% 116.90% 136.41% 131.55% 120.05% 100.00%
NP 15,174 11,184 22,183 26,770 26,689 21,585 22,920 -24.02%
  QoQ % 35.68% -49.58% -17.13% 0.30% 23.65% -5.82% -
  Horiz. % 66.20% 48.80% 96.78% 116.80% 116.44% 94.18% 100.00%
NP to SH 15,174 11,184 22,183 26,770 26,689 21,585 22,920 -24.02%
  QoQ % 35.68% -49.58% -17.13% 0.30% 23.65% -5.82% -
  Horiz. % 66.20% 48.80% 96.78% 116.80% 116.44% 94.18% 100.00%
Tax Rate 24.49 % 26.62 % 27.55 % 26.89 % 26.24 % 28.64 % 23.95 % 1.50%
  QoQ % -8.00% -3.38% 2.45% 2.48% -8.38% 19.58% -
  Horiz. % 102.25% 111.15% 115.03% 112.28% 109.56% 119.58% 100.00%
Total Cost 47,753 23,144 57,881 120,089 62,044 86,460 32,499 29.22%
  QoQ % 106.33% -60.01% -51.80% 93.55% -28.24% 166.04% -
  Horiz. % 146.94% 71.21% 178.10% 369.52% 190.91% 266.04% 100.00%
Net Worth 627,889 610,368 602,319 605,332 662,326 670,831 644,747 -1.75%
  QoQ % 2.87% 1.34% -0.50% -8.61% -1.27% 4.05% -
  Horiz. % 97.39% 94.67% 93.42% 93.89% 102.73% 104.05% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 22,558 - - 19,656 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 114.76% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 84.27 % - % - % 85.76 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 98.26% 0.00% 0.00% 100.00%
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 627,889 610,368 602,319 605,332 662,326 670,831 644,747 -1.75%
  QoQ % 2.87% 1.34% -0.50% -8.61% -1.27% 4.05% -
  Horiz. % 97.39% 94.67% 93.42% 93.89% 102.73% 104.05% 100.00%
NOSH 373,743 365,490 367,268 375,983 391,908 394,606 393,138 -3.31%
  QoQ % 2.26% -0.48% -2.32% -4.06% -0.68% 0.37% -
  Horiz. % 95.07% 92.97% 93.42% 95.64% 99.69% 100.37% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 24.11 % 32.58 % 27.71 % 18.23 % 30.08 % 19.98 % 41.36 % -30.19%
  QoQ % -26.00% 17.57% 52.00% -39.39% 50.55% -51.69% -
  Horiz. % 58.29% 78.77% 67.00% 44.08% 72.73% 48.31% 100.00%
ROE 2.42 % 1.83 % 3.68 % 4.42 % 4.03 % 3.22 % 3.55 % -22.53%
  QoQ % 32.24% -50.27% -16.74% 9.68% 25.16% -9.30% -
  Horiz. % 68.17% 51.55% 103.66% 124.51% 113.52% 90.70% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.84 9.39 21.80 39.06 22.64 27.38 14.10 12.56%
  QoQ % 79.34% -56.93% -44.19% 72.53% -17.31% 94.18% -
  Horiz. % 119.43% 66.60% 154.61% 277.02% 160.57% 194.18% 100.00%
EPS 4.06 3.06 6.04 7.12 6.81 5.47 5.83 -21.42%
  QoQ % 32.68% -49.34% -15.17% 4.55% 24.50% -6.17% -
  Horiz. % 69.64% 52.49% 103.60% 122.13% 116.81% 93.83% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 120.00% 0.00% 0.00% 100.00%
NAPS 1.6800 1.6700 1.6400 1.6100 1.6900 1.7000 1.6400 1.62%
  QoQ % 0.60% 1.83% 1.86% -4.73% -0.59% 3.66% -
  Horiz. % 102.44% 101.83% 100.00% 98.17% 103.05% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.90 6.49 15.13 27.76 16.77 20.42 10.48 8.83%
  QoQ % 83.36% -57.11% -45.50% 65.53% -17.87% 94.85% -
  Horiz. % 113.55% 61.93% 144.37% 264.89% 160.02% 194.85% 100.00%
EPS 2.87 2.11 4.19 5.06 5.05 4.08 4.33 -23.96%
  QoQ % 36.02% -49.64% -17.19% 0.20% 23.77% -5.77% -
  Horiz. % 66.28% 48.73% 96.77% 116.86% 116.63% 94.23% 100.00%
DPS 0.00 0.00 0.00 4.26 0.00 0.00 3.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 114.52% 0.00% 0.00% 100.00%
NAPS 1.1869 1.1538 1.1386 1.1443 1.2520 1.2681 1.2188 -1.75%
  QoQ % 2.87% 1.33% -0.50% -8.60% -1.27% 4.04% -
  Horiz. % 97.38% 94.67% 93.42% 93.89% 102.72% 104.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.0200 1.1300 1.4000 1.7600 2.1300 2.7000 2.6700 -
P/RPS 6.06 12.03 6.42 4.51 9.41 9.86 18.94 -53.19%
  QoQ % -49.63% 87.38% 42.35% -52.07% -4.56% -47.94% -
  Horiz. % 32.00% 63.52% 33.90% 23.81% 49.68% 52.06% 100.00%
P/EPS 25.12 36.93 23.18 24.72 31.28 49.36 45.80 -32.97%
  QoQ % -31.98% 59.32% -6.23% -20.97% -36.63% 7.77% -
  Horiz. % 54.85% 80.63% 50.61% 53.97% 68.30% 107.77% 100.00%
EY 3.98 2.71 4.31 4.05 3.20 2.03 2.18 49.32%
  QoQ % 46.86% -37.12% 6.42% 26.56% 57.64% -6.88% -
  Horiz. % 182.57% 124.31% 197.71% 185.78% 146.79% 93.12% 100.00%
DY 0.00 0.00 0.00 3.41 0.00 0.00 1.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 182.35% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.68 0.85 1.09 1.26 1.59 1.63 -48.04%
  QoQ % -10.29% -20.00% -22.02% -13.49% -20.75% -2.45% -
  Horiz. % 37.42% 41.72% 52.15% 66.87% 77.30% 97.55% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 -
Price 1.4700 1.0000 1.1600 1.5500 2.2800 2.5900 2.6800 -
P/RPS 8.73 10.65 5.32 3.97 10.07 9.46 19.01 -40.45%
  QoQ % -18.03% 100.19% 34.01% -60.58% 6.45% -50.24% -
  Horiz. % 45.92% 56.02% 27.99% 20.88% 52.97% 49.76% 100.00%
P/EPS 36.21 32.68 19.21 21.77 33.48 47.35 45.97 -14.70%
  QoQ % 10.80% 70.12% -11.76% -34.98% -29.29% 3.00% -
  Horiz. % 78.77% 71.09% 41.79% 47.36% 72.83% 103.00% 100.00%
EY 2.76 3.06 5.21 4.59 2.99 2.11 2.18 17.01%
  QoQ % -9.80% -41.27% 13.51% 53.51% 41.71% -3.21% -
  Horiz. % 126.61% 140.37% 238.99% 210.55% 137.16% 96.79% 100.00%
DY 0.00 0.00 0.00 3.87 0.00 0.00 1.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 206.95% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.60 0.71 0.96 1.35 1.52 1.63 -33.67%
  QoQ % 46.67% -15.49% -26.04% -28.89% -11.18% -6.75% -
  Horiz. % 53.99% 36.81% 43.56% 58.90% 82.82% 93.25% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers