Highlights

[YNHPROP] QoQ Quarter Result on 2007-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -5.82%    YoY -     30.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 80,064 146,859 88,733 108,045 55,419 68,548 57,627 24.44%
  QoQ % -45.48% 65.51% -17.87% 94.96% -19.15% 18.95% -
  Horiz. % 138.93% 254.84% 153.98% 187.49% 96.17% 118.95% 100.00%
PBT 30,620 36,615 36,183 30,249 30,137 29,681 28,141 5.77%
  QoQ % -16.37% 1.19% 19.62% 0.37% 1.54% 5.47% -
  Horiz. % 108.81% 130.11% 128.58% 107.49% 107.09% 105.47% 100.00%
Tax -8,437 -9,845 -9,494 -8,664 -7,217 -7,193 -7,283 10.27%
  QoQ % 14.30% -3.70% -9.58% -20.05% -0.33% 1.24% -
  Horiz. % 115.85% 135.18% 130.36% 118.96% 99.09% 98.76% 100.00%
NP 22,183 26,770 26,689 21,585 22,920 22,488 20,858 4.18%
  QoQ % -17.13% 0.30% 23.65% -5.82% 1.92% 7.81% -
  Horiz. % 106.35% 128.34% 127.96% 103.49% 109.89% 107.81% 100.00%
NP to SH 22,183 26,770 26,689 21,585 22,920 22,488 20,858 4.18%
  QoQ % -17.13% 0.30% 23.65% -5.82% 1.92% 7.81% -
  Horiz. % 106.35% 128.34% 127.96% 103.49% 109.89% 107.81% 100.00%
Tax Rate 27.55 % 26.89 % 26.24 % 28.64 % 23.95 % 24.23 % 25.88 % 4.25%
  QoQ % 2.45% 2.48% -8.38% 19.58% -1.16% -6.38% -
  Horiz. % 106.45% 103.90% 101.39% 110.66% 92.54% 93.62% 100.00%
Total Cost 57,881 120,089 62,044 86,460 32,499 46,060 36,769 35.21%
  QoQ % -51.80% 93.55% -28.24% 166.04% -29.44% 25.27% -
  Horiz. % 157.42% 326.60% 168.74% 235.14% 88.39% 125.27% 100.00%
Net Worth 602,319 605,332 662,326 670,831 644,747 579,512 514,355 11.07%
  QoQ % -0.50% -8.61% -1.27% 4.05% 11.26% 12.67% -
  Horiz. % 117.10% 117.69% 128.77% 130.42% 125.35% 112.67% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 22,558 - - 19,656 18,223 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.86% 0.00% -
  Horiz. % 0.00% 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% 0.00% 5.82% 0.00% -
  Horiz. % 0.00% 103.99% 0.00% 0.00% 105.82% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 602,319 605,332 662,326 670,831 644,747 579,512 514,355 11.07%
  QoQ % -0.50% -8.61% -1.27% 4.05% 11.26% 12.67% -
  Horiz. % 117.10% 117.69% 128.77% 130.42% 125.35% 112.67% 100.00%
NOSH 367,268 375,983 391,908 394,606 393,138 364,473 354,727 2.34%
  QoQ % -2.32% -4.06% -0.68% 0.37% 7.86% 2.75% -
  Horiz. % 103.54% 105.99% 110.48% 111.24% 110.83% 102.75% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.71 % 18.23 % 30.08 % 19.98 % 41.36 % 32.81 % 36.19 % -16.26%
  QoQ % 52.00% -39.39% 50.55% -51.69% 26.06% -9.34% -
  Horiz. % 76.57% 50.37% 83.12% 55.21% 114.29% 90.66% 100.00%
ROE 3.68 % 4.42 % 4.03 % 3.22 % 3.55 % 3.88 % 4.06 % -6.32%
  QoQ % -16.74% 9.68% 25.16% -9.30% -8.51% -4.43% -
  Horiz. % 90.64% 108.87% 99.26% 79.31% 87.44% 95.57% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.80 39.06 22.64 27.38 14.10 18.81 16.25 21.57%
  QoQ % -44.19% 72.53% -17.31% 94.18% -25.04% 15.75% -
  Horiz. % 134.15% 240.37% 139.32% 168.49% 86.77% 115.75% 100.00%
EPS 6.04 7.12 6.81 5.47 5.83 6.17 5.88 1.80%
  QoQ % -15.17% 4.55% 24.50% -6.17% -5.51% 4.93% -
  Horiz. % 102.72% 121.09% 115.82% 93.03% 99.15% 104.93% 100.00%
DPS 0.00 6.00 0.00 0.00 5.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.6400 1.6100 1.6900 1.7000 1.6400 1.5900 1.4500 8.53%
  QoQ % 1.86% -4.73% -0.59% 3.66% 3.14% 9.66% -
  Horiz. % 113.10% 111.03% 116.55% 117.24% 113.10% 109.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.13 27.76 16.77 20.42 10.48 12.96 10.89 24.44%
  QoQ % -45.50% 65.53% -17.87% 94.85% -19.14% 19.01% -
  Horiz. % 138.93% 254.91% 153.99% 187.51% 96.24% 119.01% 100.00%
EPS 4.19 5.06 5.05 4.08 4.33 4.25 3.94 4.17%
  QoQ % -17.19% 0.20% 23.77% -5.77% 1.88% 7.87% -
  Horiz. % 106.35% 128.43% 128.17% 103.55% 109.90% 107.87% 100.00%
DPS 0.00 4.26 0.00 0.00 3.72 3.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.14% 0.00% -
  Horiz. % 0.00% 123.84% 0.00% 0.00% 108.14% 100.00% -
NAPS 1.1386 1.1443 1.2520 1.2681 1.2188 1.0955 0.9723 11.07%
  QoQ % -0.50% -8.60% -1.27% 4.04% 11.26% 12.67% -
  Horiz. % 117.10% 117.69% 128.77% 130.42% 125.35% 112.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.4000 1.7600 2.1300 2.7000 2.6700 2.8800 2.2600 -
P/RPS 6.42 4.51 9.41 9.86 18.94 15.31 13.91 -40.19%
  QoQ % 42.35% -52.07% -4.56% -47.94% 23.71% 10.06% -
  Horiz. % 46.15% 32.42% 67.65% 70.88% 136.16% 110.06% 100.00%
P/EPS 23.18 24.72 31.28 49.36 45.80 46.68 38.44 -28.56%
  QoQ % -6.23% -20.97% -36.63% 7.77% -1.89% 21.44% -
  Horiz. % 60.30% 64.31% 81.37% 128.41% 119.15% 121.44% 100.00%
EY 4.31 4.05 3.20 2.03 2.18 2.14 2.60 39.94%
  QoQ % 6.42% 26.56% 57.64% -6.88% 1.87% -17.69% -
  Horiz. % 165.77% 155.77% 123.08% 78.08% 83.85% 82.31% 100.00%
DY 0.00 3.41 0.00 0.00 1.87 1.74 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.47% 0.00% -
  Horiz. % 0.00% 195.98% 0.00% 0.00% 107.47% 100.00% -
P/NAPS 0.85 1.09 1.26 1.59 1.63 1.81 1.56 -33.22%
  QoQ % -22.02% -13.49% -20.75% -2.45% -9.94% 16.03% -
  Horiz. % 54.49% 69.87% 80.77% 101.92% 104.49% 116.03% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 -
Price 1.1600 1.5500 2.2800 2.5900 2.6800 2.5000 3.1200 -
P/RPS 5.32 3.97 10.07 9.46 19.01 13.29 19.21 -57.41%
  QoQ % 34.01% -60.58% 6.45% -50.24% 43.04% -30.82% -
  Horiz. % 27.69% 20.67% 52.42% 49.25% 98.96% 69.18% 100.00%
P/EPS 19.21 21.77 33.48 47.35 45.97 40.52 53.06 -49.11%
  QoQ % -11.76% -34.98% -29.29% 3.00% 13.45% -23.63% -
  Horiz. % 36.20% 41.03% 63.10% 89.24% 86.64% 76.37% 100.00%
EY 5.21 4.59 2.99 2.11 2.18 2.47 1.88 96.93%
  QoQ % 13.51% 53.51% 41.71% -3.21% -11.74% 31.38% -
  Horiz. % 277.13% 244.15% 159.04% 112.23% 115.96% 131.38% 100.00%
DY 0.00 3.87 0.00 0.00 1.87 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.50% 0.00% -
  Horiz. % 0.00% 193.50% 0.00% 0.00% 93.50% 100.00% -
P/NAPS 0.71 0.96 1.35 1.52 1.63 1.57 2.15 -52.13%
  QoQ % -26.04% -28.89% -11.18% -6.75% 3.82% -26.98% -
  Horiz. % 33.02% 44.65% 62.79% 70.70% 75.81% 73.02% 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.
 


 

321  267  545  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.785+0.04 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers