Highlights

[YNHPROP] QoQ 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 -     1.83%    YoY -     -42.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 47,815 84,886 73,999 62,927 34,328 80,064 11.15%
  QoQ % 96.19% -43.67% 14.71% 17.59% 83.31% -57.12% -
  Horiz. % 117.17% 59.72% 106.02% 92.42% 78.60% 42.88% 100.00%
PBT 20,557 13,375 18,006 20,962 20,095 15,242 30,620 -23.35%
  QoQ % 53.70% -25.72% -14.10% 4.31% 31.84% -50.22% -
  Horiz. % 67.14% 43.68% 58.80% 68.46% 65.63% 49.78% 100.00%
Tax -5,800 -4,349 -4,620 -5,511 -4,921 -4,058 -8,437 -22.13%
  QoQ % -33.36% 5.87% 16.17% -11.99% -21.27% 51.90% -
  Horiz. % 68.74% 51.55% 54.76% 65.32% 58.33% 48.10% 100.00%
NP 14,757 9,026 13,386 15,451 15,174 11,184 22,183 -23.81%
  QoQ % 63.49% -32.57% -13.36% 1.83% 35.68% -49.58% -
  Horiz. % 66.52% 40.69% 60.34% 69.65% 68.40% 50.42% 100.00%
NP to SH 14,757 9,026 13,386 15,451 15,174 11,184 22,183 -23.81%
  QoQ % 63.49% -32.57% -13.36% 1.83% 35.68% -49.58% -
  Horiz. % 66.52% 40.69% 60.34% 69.65% 68.40% 50.42% 100.00%
Tax Rate 28.21 % 32.52 % 25.66 % 26.29 % 24.49 % 26.62 % 27.55 % 1.59%
  QoQ % -13.25% 26.73% -2.40% 7.35% -8.00% -3.38% -
  Horiz. % 102.40% 118.04% 93.14% 95.43% 88.89% 96.62% 100.00%
Total Cost 79,050 38,789 71,500 58,548 47,753 23,144 57,881 23.12%
  QoQ % 103.79% -45.75% 22.12% 22.61% 106.33% -60.01% -
  Horiz. % 136.57% 67.02% 123.53% 101.15% 82.50% 39.99% 100.00%
Net Worth 717,908 697,642 658,019 641,291 627,889 610,368 602,319 12.43%
  QoQ % 2.90% 6.02% 2.61% 2.13% 2.87% 1.34% -
  Horiz. % 119.19% 115.83% 109.25% 106.47% 104.25% 101.34% 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 - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 717,908 697,642 658,019 641,291 627,889 610,368 602,319 12.43%
  QoQ % 2.90% 6.02% 2.61% 2.13% 2.87% 1.34% -
  Horiz. % 119.19% 115.83% 109.25% 106.47% 104.25% 101.34% 100.00%
NOSH 398,837 394,148 376,011 375,024 373,743 365,490 367,268 5.66%
  QoQ % 1.19% 4.82% 0.26% 0.34% 2.26% -0.48% -
  Horiz. % 108.60% 107.32% 102.38% 102.11% 101.76% 99.52% 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 % 18.88 % 15.77 % 20.88 % 24.11 % 32.58 % 27.71 % -31.47%
  QoQ % -16.68% 19.72% -24.47% -13.40% -26.00% 17.57% -
  Horiz. % 56.77% 68.13% 56.91% 75.35% 87.01% 117.57% 100.00%
ROE 2.06 % 1.29 % 2.03 % 2.41 % 2.42 % 1.83 % 3.68 % -32.10%
  QoQ % 59.69% -36.45% -15.77% -0.41% 32.24% -50.27% -
  Horiz. % 55.98% 35.05% 55.16% 65.49% 65.76% 49.73% 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 12.13 22.58 19.73 16.84 9.39 21.80 5.20%
  QoQ % 93.90% -46.28% 14.45% 17.16% 79.34% -56.93% -
  Horiz. % 107.89% 55.64% 103.58% 90.50% 77.25% 43.07% 100.00%
EPS 3.70 2.29 3.56 4.12 4.06 3.06 6.04 -27.89%
  QoQ % 61.57% -35.67% -13.59% 1.48% 32.68% -49.34% -
  Horiz. % 61.26% 37.91% 58.94% 68.21% 67.22% 50.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8000 1.7700 1.7500 1.7100 1.6800 1.6700 1.6400 6.41%
  QoQ % 1.69% 1.14% 2.34% 1.79% 0.60% 1.83% -
  Horiz. % 109.76% 107.93% 106.71% 104.27% 102.44% 101.83% 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 9.04 16.05 13.99 11.90 6.49 15.13 11.16%
  QoQ % 96.13% -43.68% 14.72% 17.56% 83.36% -57.11% -
  Horiz. % 117.18% 59.75% 106.08% 92.47% 78.65% 42.89% 100.00%
EPS 2.79 1.71 2.53 2.92 2.87 2.11 4.19 -23.77%
  QoQ % 63.16% -32.41% -13.36% 1.74% 36.02% -49.64% -
  Horiz. % 66.59% 40.81% 60.38% 69.69% 68.50% 50.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3571 1.3188 1.2439 1.2123 1.1869 1.1538 1.1386 12.43%
  QoQ % 2.90% 6.02% 2.61% 2.14% 2.87% 1.33% -
  Horiz. % 119.19% 115.83% 109.25% 106.47% 104.24% 101.33% 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 12.61 8.42 8.82 6.06 12.03 6.42 2.17%
  QoQ % -47.42% 49.76% -4.54% 45.54% -49.63% 87.38% -
  Horiz. % 103.27% 196.42% 131.15% 137.38% 94.39% 187.38% 100.00%
P/EPS 42.16 66.81 53.37 42.23 25.12 36.93 23.18 49.06%
  QoQ % -36.90% 25.18% 26.38% 68.11% -31.98% 59.32% -
  Horiz. % 181.88% 288.22% 230.24% 182.18% 108.37% 159.32% 100.00%
EY 2.37 1.50 1.87 2.37 3.98 2.71 4.31 -32.91%
  QoQ % 58.00% -19.79% -21.10% -40.45% 46.86% -37.12% -
  Horiz. % 54.99% 34.80% 43.39% 54.99% 92.34% 62.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 13.93 7.40 9.88 8.73 10.65 5.32 25.53%
  QoQ % -46.30% 88.24% -25.10% 13.17% -18.03% 100.19% -
  Horiz. % 140.60% 261.84% 139.10% 185.71% 164.10% 200.19% 100.00%
P/EPS 47.57 73.80 46.91 47.33 36.21 32.68 19.21 83.14%
  QoQ % -35.54% 57.32% -0.89% 30.71% 10.80% 70.12% -
  Horiz. % 247.63% 384.17% 244.20% 246.38% 188.50% 170.12% 100.00%
EY 2.10 1.36 2.13 2.11 2.76 3.06 5.21 -45.46%
  QoQ % 54.41% -36.15% 0.95% -23.55% -9.80% -41.27% -
  Horiz. % 40.31% 26.10% 40.88% 40.50% 52.98% 58.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.95 0.95 1.14 0.88 0.60 0.71 23.99%
  QoQ % 3.16% 0.00% -16.67% 29.55% 46.67% -15.49% -
  Horiz. % 138.03% 133.80% 133.80% 160.56% 123.94% 84.51% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers