Highlights

[YNHPROP] QoQ Quarter Result on 2008-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -49.58%    YoY -     -48.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 84,886 73,999 62,927 34,328 80,064 146,859 88,733 -2.91%
  QoQ % 14.71% 17.59% 83.31% -57.12% -45.48% 65.51% -
  Horiz. % 95.66% 83.40% 70.92% 38.69% 90.23% 165.51% 100.00%
PBT 18,006 20,962 20,095 15,242 30,620 36,615 36,183 -37.18%
  QoQ % -14.10% 4.31% 31.84% -50.22% -16.37% 1.19% -
  Horiz. % 49.76% 57.93% 55.54% 42.12% 84.63% 101.19% 100.00%
Tax -4,620 -5,511 -4,921 -4,058 -8,437 -9,845 -9,494 -38.11%
  QoQ % 16.17% -11.99% -21.27% 51.90% 14.30% -3.70% -
  Horiz. % 48.66% 58.05% 51.83% 42.74% 88.87% 103.70% 100.00%
NP 13,386 15,451 15,174 11,184 22,183 26,770 26,689 -36.85%
  QoQ % -13.36% 1.83% 35.68% -49.58% -17.13% 0.30% -
  Horiz. % 50.16% 57.89% 56.85% 41.90% 83.12% 100.30% 100.00%
NP to SH 13,386 15,451 15,174 11,184 22,183 26,770 26,689 -36.85%
  QoQ % -13.36% 1.83% 35.68% -49.58% -17.13% 0.30% -
  Horiz. % 50.16% 57.89% 56.85% 41.90% 83.12% 100.30% 100.00%
Tax Rate 25.66 % 26.29 % 24.49 % 26.62 % 27.55 % 26.89 % 26.24 % -1.48%
  QoQ % -2.40% 7.35% -8.00% -3.38% 2.45% 2.48% -
  Horiz. % 97.79% 100.19% 93.33% 101.45% 104.99% 102.48% 100.00%
Total Cost 71,500 58,548 47,753 23,144 57,881 120,089 62,044 9.91%
  QoQ % 22.12% 22.61% 106.33% -60.01% -51.80% 93.55% -
  Horiz. % 115.24% 94.37% 76.97% 37.30% 93.29% 193.55% 100.00%
Net Worth 658,019 641,291 627,889 610,368 602,319 605,332 662,326 -0.43%
  QoQ % 2.61% 2.13% 2.87% 1.34% -0.50% -8.61% -
  Horiz. % 99.35% 96.82% 94.80% 92.16% 90.94% 91.39% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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% 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% 0.00% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 658,019 641,291 627,889 610,368 602,319 605,332 662,326 -0.43%
  QoQ % 2.61% 2.13% 2.87% 1.34% -0.50% -8.61% -
  Horiz. % 99.35% 96.82% 94.80% 92.16% 90.94% 91.39% 100.00%
NOSH 376,011 375,024 373,743 365,490 367,268 375,983 391,908 -2.72%
  QoQ % 0.26% 0.34% 2.26% -0.48% -2.32% -4.06% -
  Horiz. % 95.94% 95.69% 95.36% 93.26% 93.71% 95.94% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.77 % 20.88 % 24.11 % 32.58 % 27.71 % 18.23 % 30.08 % -34.96%
  QoQ % -24.47% -13.40% -26.00% 17.57% 52.00% -39.39% -
  Horiz. % 52.43% 69.41% 80.15% 108.31% 92.12% 60.61% 100.00%
ROE 2.03 % 2.41 % 2.42 % 1.83 % 3.68 % 4.42 % 4.03 % -36.67%
  QoQ % -15.77% -0.41% 32.24% -50.27% -16.74% 9.68% -
  Horiz. % 50.37% 59.80% 60.05% 45.41% 91.32% 109.68% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.58 19.73 16.84 9.39 21.80 39.06 22.64 -0.18%
  QoQ % 14.45% 17.16% 79.34% -56.93% -44.19% 72.53% -
  Horiz. % 99.73% 87.15% 74.38% 41.48% 96.29% 172.53% 100.00%
EPS 3.56 4.12 4.06 3.06 6.04 7.12 6.81 -35.08%
  QoQ % -13.59% 1.48% 32.68% -49.34% -15.17% 4.55% -
  Horiz. % 52.28% 60.50% 59.62% 44.93% 88.69% 104.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7500 1.7100 1.6800 1.6700 1.6400 1.6100 1.6900 2.35%
  QoQ % 2.34% 1.79% 0.60% 1.83% 1.86% -4.73% -
  Horiz. % 103.55% 101.18% 99.41% 98.82% 97.04% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.05 13.99 11.90 6.49 15.13 27.76 16.77 -2.88%
  QoQ % 14.72% 17.56% 83.36% -57.11% -45.50% 65.53% -
  Horiz. % 95.71% 83.42% 70.96% 38.70% 90.22% 165.53% 100.00%
EPS 2.53 2.92 2.87 2.11 4.19 5.06 5.05 -36.89%
  QoQ % -13.36% 1.74% 36.02% -49.64% -17.19% 0.20% -
  Horiz. % 50.10% 57.82% 56.83% 41.78% 82.97% 100.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2439 1.2123 1.1869 1.1538 1.1386 1.1443 1.2520 -0.43%
  QoQ % 2.61% 2.14% 2.87% 1.33% -0.50% -8.60% -
  Horiz. % 99.35% 96.83% 94.80% 92.16% 90.94% 91.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.9000 1.7400 1.0200 1.1300 1.4000 1.7600 2.1300 -
P/RPS 8.42 8.82 6.06 12.03 6.42 4.51 9.41 -7.14%
  QoQ % -4.54% 45.54% -49.63% 87.38% 42.35% -52.07% -
  Horiz. % 89.48% 93.73% 64.40% 127.84% 68.23% 47.93% 100.00%
P/EPS 53.37 42.23 25.12 36.93 23.18 24.72 31.28 42.74%
  QoQ % 26.38% 68.11% -31.98% 59.32% -6.23% -20.97% -
  Horiz. % 170.62% 135.01% 80.31% 118.06% 74.10% 79.03% 100.00%
EY 1.87 2.37 3.98 2.71 4.31 4.05 3.20 -30.08%
  QoQ % -21.10% -40.45% 46.86% -37.12% 6.42% 26.56% -
  Horiz. % 58.44% 74.06% 124.38% 84.69% 134.69% 126.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.09 1.02 0.61 0.68 0.85 1.09 1.26 -9.20%
  QoQ % 6.86% 67.21% -10.29% -20.00% -22.02% -13.49% -
  Horiz. % 86.51% 80.95% 48.41% 53.97% 67.46% 86.51% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 -
Price 1.6700 1.9500 1.4700 1.0000 1.1600 1.5500 2.2800 -
P/RPS 7.40 9.88 8.73 10.65 5.32 3.97 10.07 -18.55%
  QoQ % -25.10% 13.17% -18.03% 100.19% 34.01% -60.58% -
  Horiz. % 73.49% 98.11% 86.69% 105.76% 52.83% 39.42% 100.00%
P/EPS 46.91 47.33 36.21 32.68 19.21 21.77 33.48 25.19%
  QoQ % -0.89% 30.71% 10.80% 70.12% -11.76% -34.98% -
  Horiz. % 140.11% 141.37% 108.15% 97.61% 57.38% 65.02% 100.00%
EY 2.13 2.11 2.76 3.06 5.21 4.59 2.99 -20.22%
  QoQ % 0.95% -23.55% -9.80% -41.27% 13.51% 53.51% -
  Horiz. % 71.24% 70.57% 92.31% 102.34% 174.25% 153.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.95 1.14 0.88 0.60 0.71 0.96 1.35 -20.87%
  QoQ % -16.67% 29.55% 46.67% -15.49% -26.04% -28.89% -
  Horiz. % 70.37% 84.44% 65.19% 44.44% 52.59% 71.11% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers