Highlights

[YNHPROP] QoQ Quarter Result on 2009-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -13.36%    YoY -     -39.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 65,095 93,807 47,815 84,886 73,999 62,927 34,328 53.38%
  QoQ % -30.61% 96.19% -43.67% 14.71% 17.59% 83.31% -
  Horiz. % 189.63% 273.27% 139.29% 247.28% 215.56% 183.31% 100.00%
PBT 23,076 20,557 13,375 18,006 20,962 20,095 15,242 31.95%
  QoQ % 12.25% 53.70% -25.72% -14.10% 4.31% 31.84% -
  Horiz. % 151.40% 134.87% 87.75% 118.13% 137.53% 131.84% 100.00%
Tax -7,044 -5,800 -4,349 -4,620 -5,511 -4,921 -4,058 44.58%
  QoQ % -21.45% -33.36% 5.87% 16.17% -11.99% -21.27% -
  Horiz. % 173.58% 142.93% 107.17% 113.85% 135.81% 121.27% 100.00%
NP 16,032 14,757 9,026 13,386 15,451 15,174 11,184 27.22%
  QoQ % 8.64% 63.49% -32.57% -13.36% 1.83% 35.68% -
  Horiz. % 143.35% 131.95% 80.70% 119.69% 138.15% 135.68% 100.00%
NP to SH 16,032 14,757 9,026 13,386 15,451 15,174 11,184 27.22%
  QoQ % 8.64% 63.49% -32.57% -13.36% 1.83% 35.68% -
  Horiz. % 143.35% 131.95% 80.70% 119.69% 138.15% 135.68% 100.00%
Tax Rate 30.53 % 28.21 % 32.52 % 25.66 % 26.29 % 24.49 % 26.62 % 9.59%
  QoQ % 8.22% -13.25% 26.73% -2.40% 7.35% -8.00% -
  Horiz. % 114.69% 105.97% 122.16% 96.39% 98.76% 92.00% 100.00%
Total Cost 49,063 79,050 38,789 71,500 58,548 47,753 23,144 65.25%
  QoQ % -37.93% 103.79% -45.75% 22.12% 22.61% 106.33% -
  Horiz. % 211.99% 341.56% 167.60% 308.94% 252.97% 206.33% 100.00%
Net Worth 735,632 717,908 697,642 658,019 641,291 627,889 610,368 13.29%
  QoQ % 2.47% 2.90% 6.02% 2.61% 2.13% 2.87% -
  Horiz. % 120.52% 117.62% 114.30% 107.81% 105.07% 102.87% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 735,632 717,908 697,642 658,019 641,291 627,889 610,368 13.29%
  QoQ % 2.47% 2.90% 6.02% 2.61% 2.13% 2.87% -
  Horiz. % 120.52% 117.62% 114.30% 107.81% 105.07% 102.87% 100.00%
NOSH 399,800 398,837 394,148 376,011 375,024 373,743 365,490 6.18%
  QoQ % 0.24% 1.19% 4.82% 0.26% 0.34% 2.26% -
  Horiz. % 109.39% 109.12% 107.84% 102.88% 102.61% 102.26% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.63 % 15.73 % 18.88 % 15.77 % 20.88 % 24.11 % 32.58 % -17.06%
  QoQ % 56.58% -16.68% 19.72% -24.47% -13.40% -26.00% -
  Horiz. % 75.60% 48.28% 57.95% 48.40% 64.09% 74.00% 100.00%
ROE 2.18 % 2.06 % 1.29 % 2.03 % 2.41 % 2.42 % 1.83 % 12.41%
  QoQ % 5.83% 59.69% -36.45% -15.77% -0.41% 32.24% -
  Horiz. % 119.13% 112.57% 70.49% 110.93% 131.69% 132.24% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.28 23.52 12.13 22.58 19.73 16.84 9.39 44.47%
  QoQ % -30.78% 93.90% -46.28% 14.45% 17.16% 79.34% -
  Horiz. % 173.38% 250.48% 129.18% 240.47% 210.12% 179.34% 100.00%
EPS 4.01 3.70 2.29 3.56 4.12 4.06 3.06 19.81%
  QoQ % 8.38% 61.57% -35.67% -13.59% 1.48% 32.68% -
  Horiz. % 131.05% 120.92% 74.84% 116.34% 134.64% 132.68% 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 1.8400 1.8000 1.7700 1.7500 1.7100 1.6800 1.6700 6.70%
  QoQ % 2.22% 1.69% 1.14% 2.34% 1.79% 0.60% -
  Horiz. % 110.18% 107.78% 105.99% 104.79% 102.40% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.31 17.73 9.04 16.05 13.99 11.90 6.49 53.41%
  QoQ % -30.57% 96.13% -43.68% 14.72% 17.56% 83.36% -
  Horiz. % 189.68% 273.19% 139.29% 247.30% 215.56% 183.36% 100.00%
EPS 3.03 2.79 1.71 2.53 2.92 2.87 2.11 27.37%
  QoQ % 8.60% 63.16% -32.41% -13.36% 1.74% 36.02% -
  Horiz. % 143.60% 132.23% 81.04% 119.91% 138.39% 136.02% 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 1.3906 1.3571 1.3188 1.2439 1.2123 1.1869 1.1538 13.29%
  QoQ % 2.47% 2.90% 6.02% 2.61% 2.14% 2.87% -
  Horiz. % 120.52% 117.62% 114.30% 107.81% 105.07% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6000 1.5600 1.5300 1.9000 1.7400 1.0200 1.1300 -
P/RPS 9.83 6.63 12.61 8.42 8.82 6.06 12.03 -12.63%
  QoQ % 48.27% -47.42% 49.76% -4.54% 45.54% -49.63% -
  Horiz. % 81.71% 55.11% 104.82% 69.99% 73.32% 50.37% 100.00%
P/EPS 39.90 42.16 66.81 53.37 42.23 25.12 36.93 5.31%
  QoQ % -5.36% -36.90% 25.18% 26.38% 68.11% -31.98% -
  Horiz. % 108.04% 114.16% 180.91% 144.52% 114.35% 68.02% 100.00%
EY 2.51 2.37 1.50 1.87 2.37 3.98 2.71 -5.00%
  QoQ % 5.91% 58.00% -19.79% -21.10% -40.45% 46.86% -
  Horiz. % 92.62% 87.45% 55.35% 69.00% 87.45% 146.86% 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 0.87 0.86 1.09 1.02 0.61 0.68 17.91%
  QoQ % 0.00% 1.16% -21.10% 6.86% 67.21% -10.29% -
  Horiz. % 127.94% 127.94% 126.47% 160.29% 150.00% 89.71% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 -
Price 1.7000 1.7600 1.6900 1.6700 1.9500 1.4700 1.0000 -
P/RPS 10.44 7.48 13.93 7.40 9.88 8.73 10.65 -1.32%
  QoQ % 39.57% -46.30% 88.24% -25.10% 13.17% -18.03% -
  Horiz. % 98.03% 70.23% 130.80% 69.48% 92.77% 81.97% 100.00%
P/EPS 42.39 47.57 73.80 46.91 47.33 36.21 32.68 18.99%
  QoQ % -10.89% -35.54% 57.32% -0.89% 30.71% 10.80% -
  Horiz. % 129.71% 145.56% 225.83% 143.54% 144.83% 110.80% 100.00%
EY 2.36 2.10 1.36 2.13 2.11 2.76 3.06 -15.94%
  QoQ % 12.38% 54.41% -36.15% 0.95% -23.55% -9.80% -
  Horiz. % 77.12% 68.63% 44.44% 69.61% 68.95% 90.20% 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 0.92 0.98 0.95 0.95 1.14 0.88 0.60 33.08%
  QoQ % -6.12% 3.16% 0.00% -16.67% 29.55% 46.67% -
  Horiz. % 153.33% 163.33% 158.33% 158.33% 190.00% 146.67% 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.
 


 

353  175  442  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.79-0.07 
 SAPNRG 0.29-0.01 
 GENM 3.01+0.18 
 VS 0.71+0.055 
 PRESBHD 0.31+0.025 
 HUBLINE 0.040.00 
 SANICHI 0.06-0.005 
 ARMADA 0.15-0.005 
 HSI-C3X 0.460.00 
 MYEG 0.84+0.025 

TOP ARTICLES

1. 下跌股:威铖57仙支撑 南洋行家论股
2. THE ONLY TOP PICK AND RECESSION-PROOF STOCK, TOO HARD TO IGNORE! Winners
3. 云顶大马值得买进? 星洲日報/投資致富‧企業故事
4. V.S. Industry - Weaker 2HFY19 ahead AmInvest Research Reports
5. Evening Market Summary - 18 Dec 2018 KLSE Traders Update and Ideas
Partners & Brokers