Highlights

[YNHPROP] QoQ Quarter Result on 2008-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -17.13%    YoY -     -3.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 73,999 62,927 34,328 80,064 146,859 88,733 108,045 -22.32%
  QoQ % 17.59% 83.31% -57.12% -45.48% 65.51% -17.87% -
  Horiz. % 68.49% 58.24% 31.77% 74.10% 135.92% 82.13% 100.00%
PBT 20,962 20,095 15,242 30,620 36,615 36,183 30,249 -21.71%
  QoQ % 4.31% 31.84% -50.22% -16.37% 1.19% 19.62% -
  Horiz. % 69.30% 66.43% 50.39% 101.23% 121.05% 119.62% 100.00%
Tax -5,511 -4,921 -4,058 -8,437 -9,845 -9,494 -8,664 -26.06%
  QoQ % -11.99% -21.27% 51.90% 14.30% -3.70% -9.58% -
  Horiz. % 63.61% 56.80% 46.84% 97.38% 113.63% 109.58% 100.00%
NP 15,451 15,174 11,184 22,183 26,770 26,689 21,585 -20.00%
  QoQ % 1.83% 35.68% -49.58% -17.13% 0.30% 23.65% -
  Horiz. % 71.58% 70.30% 51.81% 102.77% 124.02% 123.65% 100.00%
NP to SH 15,451 15,174 11,184 22,183 26,770 26,689 21,585 -20.00%
  QoQ % 1.83% 35.68% -49.58% -17.13% 0.30% 23.65% -
  Horiz. % 71.58% 70.30% 51.81% 102.77% 124.02% 123.65% 100.00%
Tax Rate 26.29 % 24.49 % 26.62 % 27.55 % 26.89 % 26.24 % 28.64 % -5.55%
  QoQ % 7.35% -8.00% -3.38% 2.45% 2.48% -8.38% -
  Horiz. % 91.79% 85.51% 92.95% 96.19% 93.89% 91.62% 100.00%
Total Cost 58,548 47,753 23,144 57,881 120,089 62,044 86,460 -22.90%
  QoQ % 22.61% 106.33% -60.01% -51.80% 93.55% -28.24% -
  Horiz. % 67.72% 55.23% 26.77% 66.95% 138.90% 71.76% 100.00%
Net Worth 641,291 627,889 610,368 602,319 605,332 662,326 670,831 -2.96%
  QoQ % 2.13% 2.87% 1.34% -0.50% -8.61% -1.27% -
  Horiz. % 95.60% 93.60% 90.99% 89.79% 90.24% 98.73% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - 22,558 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 84.27 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 641,291 627,889 610,368 602,319 605,332 662,326 670,831 -2.96%
  QoQ % 2.13% 2.87% 1.34% -0.50% -8.61% -1.27% -
  Horiz. % 95.60% 93.60% 90.99% 89.79% 90.24% 98.73% 100.00%
NOSH 375,024 373,743 365,490 367,268 375,983 391,908 394,606 -3.34%
  QoQ % 0.34% 2.26% -0.48% -2.32% -4.06% -0.68% -
  Horiz. % 95.04% 94.71% 92.62% 93.07% 95.28% 99.32% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.88 % 24.11 % 32.58 % 27.71 % 18.23 % 30.08 % 19.98 % 2.98%
  QoQ % -13.40% -26.00% 17.57% 52.00% -39.39% 50.55% -
  Horiz. % 104.50% 120.67% 163.06% 138.69% 91.24% 150.55% 100.00%
ROE 2.41 % 2.42 % 1.83 % 3.68 % 4.42 % 4.03 % 3.22 % -17.58%
  QoQ % -0.41% 32.24% -50.27% -16.74% 9.68% 25.16% -
  Horiz. % 74.84% 75.16% 56.83% 114.29% 137.27% 125.16% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.73 16.84 9.39 21.80 39.06 22.64 27.38 -19.64%
  QoQ % 17.16% 79.34% -56.93% -44.19% 72.53% -17.31% -
  Horiz. % 72.06% 61.50% 34.30% 79.62% 142.66% 82.69% 100.00%
EPS 4.12 4.06 3.06 6.04 7.12 6.81 5.47 -17.23%
  QoQ % 1.48% 32.68% -49.34% -15.17% 4.55% 24.50% -
  Horiz. % 75.32% 74.22% 55.94% 110.42% 130.16% 124.50% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7100 1.6800 1.6700 1.6400 1.6100 1.6900 1.7000 0.39%
  QoQ % 1.79% 0.60% 1.83% 1.86% -4.73% -0.59% -
  Horiz. % 100.59% 98.82% 98.24% 96.47% 94.71% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.99 11.90 6.49 15.13 27.76 16.77 20.42 -22.30%
  QoQ % 17.56% 83.36% -57.11% -45.50% 65.53% -17.87% -
  Horiz. % 68.51% 58.28% 31.78% 74.09% 135.95% 82.13% 100.00%
EPS 2.92 2.87 2.11 4.19 5.06 5.05 4.08 -20.01%
  QoQ % 1.74% 36.02% -49.64% -17.19% 0.20% 23.77% -
  Horiz. % 71.57% 70.34% 51.72% 102.70% 124.02% 123.77% 100.00%
DPS 0.00 0.00 0.00 0.00 4.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2123 1.1869 1.1538 1.1386 1.1443 1.2520 1.2681 -2.96%
  QoQ % 2.14% 2.87% 1.33% -0.50% -8.60% -1.27% -
  Horiz. % 95.60% 93.60% 90.99% 89.79% 90.24% 98.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.7400 1.0200 1.1300 1.4000 1.7600 2.1300 2.7000 -
P/RPS 8.82 6.06 12.03 6.42 4.51 9.41 9.86 -7.17%
  QoQ % 45.54% -49.63% 87.38% 42.35% -52.07% -4.56% -
  Horiz. % 89.45% 61.46% 122.01% 65.11% 45.74% 95.44% 100.00%
P/EPS 42.23 25.12 36.93 23.18 24.72 31.28 49.36 -9.89%
  QoQ % 68.11% -31.98% 59.32% -6.23% -20.97% -36.63% -
  Horiz. % 85.56% 50.89% 74.82% 46.96% 50.08% 63.37% 100.00%
EY 2.37 3.98 2.71 4.31 4.05 3.20 2.03 10.89%
  QoQ % -40.45% 46.86% -37.12% 6.42% 26.56% 57.64% -
  Horiz. % 116.75% 196.06% 133.50% 212.32% 199.51% 157.64% 100.00%
DY 0.00 0.00 0.00 0.00 3.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.02 0.61 0.68 0.85 1.09 1.26 1.59 -25.64%
  QoQ % 67.21% -10.29% -20.00% -22.02% -13.49% -20.75% -
  Horiz. % 64.15% 38.36% 42.77% 53.46% 68.55% 79.25% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 -
Price 1.9500 1.4700 1.0000 1.1600 1.5500 2.2800 2.5900 -
P/RPS 9.88 8.73 10.65 5.32 3.97 10.07 9.46 2.94%
  QoQ % 13.17% -18.03% 100.19% 34.01% -60.58% 6.45% -
  Horiz. % 104.44% 92.28% 112.58% 56.24% 41.97% 106.45% 100.00%
P/EPS 47.33 36.21 32.68 19.21 21.77 33.48 47.35 -0.03%
  QoQ % 30.71% 10.80% 70.12% -11.76% -34.98% -29.29% -
  Horiz. % 99.96% 76.47% 69.02% 40.57% 45.98% 70.71% 100.00%
EY 2.11 2.76 3.06 5.21 4.59 2.99 2.11 -
  QoQ % -23.55% -9.80% -41.27% 13.51% 53.51% 41.71% -
  Horiz. % 100.00% 130.81% 145.02% 246.92% 217.54% 141.71% 100.00%
DY 0.00 0.00 0.00 0.00 3.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.14 0.88 0.60 0.71 0.96 1.35 1.52 -17.47%
  QoQ % 29.55% 46.67% -15.49% -26.04% -28.89% -11.18% -
  Horiz. % 75.00% 57.89% 39.47% 46.71% 63.16% 88.82% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers