Highlights

[YNHPROP] QoQ Quarter Result on 2007-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 12-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     1.92%    YoY -     25.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 146,859 88,733 108,045 55,419 68,548 57,627 70,260 63.55%
  QoQ % 65.51% -17.87% 94.96% -19.15% 18.95% -17.98% -
  Horiz. % 209.02% 126.29% 153.78% 78.88% 97.56% 82.02% 100.00%
PBT 36,615 36,183 30,249 30,137 29,681 28,141 21,719 41.69%
  QoQ % 1.19% 19.62% 0.37% 1.54% 5.47% 29.57% -
  Horiz. % 168.59% 166.60% 139.27% 138.76% 136.66% 129.57% 100.00%
Tax -9,845 -9,494 -8,664 -7,217 -7,193 -7,283 -5,130 54.49%
  QoQ % -3.70% -9.58% -20.05% -0.33% 1.24% -41.97% -
  Horiz. % 191.91% 185.07% 168.89% 140.68% 140.21% 141.97% 100.00%
NP 26,770 26,689 21,585 22,920 22,488 20,858 16,589 37.62%
  QoQ % 0.30% 23.65% -5.82% 1.92% 7.81% 25.73% -
  Horiz. % 161.37% 160.88% 130.12% 138.16% 135.56% 125.73% 100.00%
NP to SH 26,770 26,689 21,585 22,920 22,488 20,858 16,589 37.62%
  QoQ % 0.30% 23.65% -5.82% 1.92% 7.81% 25.73% -
  Horiz. % 161.37% 160.88% 130.12% 138.16% 135.56% 125.73% 100.00%
Tax Rate 26.89 % 26.24 % 28.64 % 23.95 % 24.23 % 25.88 % 23.62 % 9.04%
  QoQ % 2.48% -8.38% 19.58% -1.16% -6.38% 9.57% -
  Horiz. % 113.84% 111.09% 121.25% 101.40% 102.58% 109.57% 100.00%
Total Cost 120,089 62,044 86,460 32,499 46,060 36,769 53,671 71.15%
  QoQ % 93.55% -28.24% 166.04% -29.44% 25.27% -31.49% -
  Horiz. % 223.75% 115.60% 161.09% 60.55% 85.82% 68.51% 100.00%
Net Worth 605,332 662,326 670,831 644,747 579,512 514,355 353,432 43.20%
  QoQ % -8.61% -1.27% 4.05% 11.26% 12.67% 45.53% -
  Horiz. % 171.27% 187.40% 189.80% 182.42% 163.97% 145.53% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22,558 - - 19,656 18,223 - - -
  QoQ % 0.00% 0.00% 0.00% 7.86% 0.00% 0.00% -
  Horiz. % 123.79% 0.00% 0.00% 107.86% 100.00% - -
Div Payout % 84.27 % - % - % 85.76 % 81.04 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 5.82% 0.00% 0.00% -
  Horiz. % 103.99% 0.00% 0.00% 105.82% 100.00% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 605,332 662,326 670,831 644,747 579,512 514,355 353,432 43.20%
  QoQ % -8.61% -1.27% 4.05% 11.26% 12.67% 45.53% -
  Horiz. % 171.27% 187.40% 189.80% 182.42% 163.97% 145.53% 100.00%
NOSH 375,983 391,908 394,606 393,138 364,473 354,727 353,432 4.21%
  QoQ % -4.06% -0.68% 0.37% 7.86% 2.75% 0.37% -
  Horiz. % 106.38% 110.89% 111.65% 111.23% 103.12% 100.37% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.23 % 30.08 % 19.98 % 41.36 % 32.81 % 36.19 % 23.61 % -15.85%
  QoQ % -39.39% 50.55% -51.69% 26.06% -9.34% 53.28% -
  Horiz. % 77.21% 127.40% 84.63% 175.18% 138.97% 153.28% 100.00%
ROE 4.42 % 4.03 % 3.22 % 3.55 % 3.88 % 4.06 % 4.69 % -3.88%
  QoQ % 9.68% 25.16% -9.30% -8.51% -4.43% -13.43% -
  Horiz. % 94.24% 85.93% 68.66% 75.69% 82.73% 86.57% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.06 22.64 27.38 14.10 18.81 16.25 19.88 56.94%
  QoQ % 72.53% -17.31% 94.18% -25.04% 15.75% -18.26% -
  Horiz. % 196.48% 113.88% 137.73% 70.93% 94.62% 81.74% 100.00%
EPS 7.12 6.81 5.47 5.83 6.17 5.88 4.73 31.38%
  QoQ % 4.55% 24.50% -6.17% -5.51% 4.93% 24.31% -
  Horiz. % 150.53% 143.97% 115.64% 123.26% 130.44% 124.31% 100.00%
DPS 6.00 0.00 0.00 5.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.6100 1.6900 1.7000 1.6400 1.5900 1.4500 1.0000 37.41%
  QoQ % -4.73% -0.59% 3.66% 3.14% 9.66% 45.00% -
  Horiz. % 161.00% 169.00% 170.00% 164.00% 159.00% 145.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.76 16.77 20.42 10.48 12.96 10.89 13.28 63.56%
  QoQ % 65.53% -17.87% 94.85% -19.14% 19.01% -18.00% -
  Horiz. % 209.04% 126.28% 153.77% 78.92% 97.59% 82.00% 100.00%
EPS 5.06 5.05 4.08 4.33 4.25 3.94 3.14 37.49%
  QoQ % 0.20% 23.77% -5.77% 1.88% 7.87% 25.48% -
  Horiz. % 161.15% 160.83% 129.94% 137.90% 135.35% 125.48% 100.00%
DPS 4.26 0.00 0.00 3.72 3.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 8.14% 0.00% 0.00% -
  Horiz. % 123.84% 0.00% 0.00% 108.14% 100.00% - -
NAPS 1.1443 1.2520 1.2681 1.2188 1.0955 0.9723 0.6681 43.20%
  QoQ % -8.60% -1.27% 4.04% 11.26% 12.67% 45.53% -
  Horiz. % 171.28% 187.40% 189.81% 182.43% 163.97% 145.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.7600 2.1300 2.7000 2.6700 2.8800 2.2600 2.0700 -
P/RPS 4.51 9.41 9.86 18.94 15.31 13.91 10.41 -42.77%
  QoQ % -52.07% -4.56% -47.94% 23.71% 10.06% 33.62% -
  Horiz. % 43.32% 90.39% 94.72% 181.94% 147.07% 133.62% 100.00%
P/EPS 24.72 31.28 49.36 45.80 46.68 38.44 44.10 -32.04%
  QoQ % -20.97% -36.63% 7.77% -1.89% 21.44% -12.83% -
  Horiz. % 56.05% 70.93% 111.93% 103.85% 105.85% 87.17% 100.00%
EY 4.05 3.20 2.03 2.18 2.14 2.60 2.27 47.15%
  QoQ % 26.56% 57.64% -6.88% 1.87% -17.69% 14.54% -
  Horiz. % 178.41% 140.97% 89.43% 96.04% 94.27% 114.54% 100.00%
DY 3.41 0.00 0.00 1.87 1.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 7.47% 0.00% 0.00% -
  Horiz. % 195.98% 0.00% 0.00% 107.47% 100.00% - -
P/NAPS 1.09 1.26 1.59 1.63 1.81 1.56 2.07 -34.82%
  QoQ % -13.49% -20.75% -2.45% -9.94% 16.03% -24.64% -
  Horiz. % 52.66% 60.87% 76.81% 78.74% 87.44% 75.36% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 12/02/07 -
Price 1.5500 2.2800 2.5900 2.6800 2.5000 3.1200 1.9200 -
P/RPS 3.97 10.07 9.46 19.01 13.29 19.21 9.66 -44.75%
  QoQ % -60.58% 6.45% -50.24% 43.04% -30.82% 98.86% -
  Horiz. % 41.10% 104.24% 97.93% 196.79% 137.58% 198.86% 100.00%
P/EPS 21.77 33.48 47.35 45.97 40.52 53.06 40.91 -34.36%
  QoQ % -34.98% -29.29% 3.00% 13.45% -23.63% 29.70% -
  Horiz. % 53.21% 81.84% 115.74% 112.37% 99.05% 129.70% 100.00%
EY 4.59 2.99 2.11 2.18 2.47 1.88 2.44 52.45%
  QoQ % 53.51% 41.71% -3.21% -11.74% 31.38% -22.95% -
  Horiz. % 188.11% 122.54% 86.48% 89.34% 101.23% 77.05% 100.00%
DY 3.87 0.00 0.00 1.87 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -6.50% 0.00% 0.00% -
  Horiz. % 193.50% 0.00% 0.00% 93.50% 100.00% - -
P/NAPS 0.96 1.35 1.52 1.63 1.57 2.15 1.92 -37.03%
  QoQ % -28.89% -11.18% -6.75% 3.82% -26.98% 11.98% -
  Horiz. % 50.00% 70.31% 79.17% 84.90% 81.77% 111.98% 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.
 


 

335  197  516  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers