Highlights

[YNHPROP] QoQ Quarter Result on 2008-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 20-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     23.65%    YoY -     27.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 34,328 80,064 146,859 88,733 108,045 55,419 68,548 -36.81%
  QoQ % -57.12% -45.48% 65.51% -17.87% 94.96% -19.15% -
  Horiz. % 50.08% 116.80% 214.24% 129.45% 157.62% 80.85% 100.00%
PBT 15,242 30,620 36,615 36,183 30,249 30,137 29,681 -35.74%
  QoQ % -50.22% -16.37% 1.19% 19.62% 0.37% 1.54% -
  Horiz. % 51.35% 103.16% 123.36% 121.91% 101.91% 101.54% 100.00%
Tax -4,058 -8,437 -9,845 -9,494 -8,664 -7,217 -7,193 -31.61%
  QoQ % 51.90% 14.30% -3.70% -9.58% -20.05% -0.33% -
  Horiz. % 56.42% 117.29% 136.87% 131.99% 120.45% 100.33% 100.00%
NP 11,184 22,183 26,770 26,689 21,585 22,920 22,488 -37.10%
  QoQ % -49.58% -17.13% 0.30% 23.65% -5.82% 1.92% -
  Horiz. % 49.73% 98.64% 119.04% 118.68% 95.98% 101.92% 100.00%
NP to SH 11,184 22,183 26,770 26,689 21,585 22,920 22,488 -37.10%
  QoQ % -49.58% -17.13% 0.30% 23.65% -5.82% 1.92% -
  Horiz. % 49.73% 98.64% 119.04% 118.68% 95.98% 101.92% 100.00%
Tax Rate 26.62 % 27.55 % 26.89 % 26.24 % 28.64 % 23.95 % 24.23 % 6.44%
  QoQ % -3.38% 2.45% 2.48% -8.38% 19.58% -1.16% -
  Horiz. % 109.86% 113.70% 110.98% 108.30% 118.20% 98.84% 100.00%
Total Cost 23,144 57,881 120,089 62,044 86,460 32,499 46,060 -36.66%
  QoQ % -60.01% -51.80% 93.55% -28.24% 166.04% -29.44% -
  Horiz. % 50.25% 125.66% 260.72% 134.70% 187.71% 70.56% 100.00%
Net Worth 610,368 602,319 605,332 662,326 670,831 644,747 579,512 3.50%
  QoQ % 1.34% -0.50% -8.61% -1.27% 4.05% 11.26% -
  Horiz. % 105.32% 103.94% 104.46% 114.29% 115.76% 111.26% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 22,558 - - 19,656 18,223 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7.86% -
  Horiz. % 0.00% 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% 0.00% 5.82% -
  Horiz. % 0.00% 0.00% 103.99% 0.00% 0.00% 105.82% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 610,368 602,319 605,332 662,326 670,831 644,747 579,512 3.50%
  QoQ % 1.34% -0.50% -8.61% -1.27% 4.05% 11.26% -
  Horiz. % 105.32% 103.94% 104.46% 114.29% 115.76% 111.26% 100.00%
NOSH 365,490 367,268 375,983 391,908 394,606 393,138 364,473 0.19%
  QoQ % -0.48% -2.32% -4.06% -0.68% 0.37% 7.86% -
  Horiz. % 100.28% 100.77% 103.16% 107.53% 108.27% 107.86% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 32.58 % 27.71 % 18.23 % 30.08 % 19.98 % 41.36 % 32.81 % -0.47%
  QoQ % 17.57% 52.00% -39.39% 50.55% -51.69% 26.06% -
  Horiz. % 99.30% 84.46% 55.56% 91.68% 60.90% 126.06% 100.00%
ROE 1.83 % 3.68 % 4.42 % 4.03 % 3.22 % 3.55 % 3.88 % -39.27%
  QoQ % -50.27% -16.74% 9.68% 25.16% -9.30% -8.51% -
  Horiz. % 47.16% 94.85% 113.92% 103.87% 82.99% 91.49% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.39 21.80 39.06 22.64 27.38 14.10 18.81 -36.94%
  QoQ % -56.93% -44.19% 72.53% -17.31% 94.18% -25.04% -
  Horiz. % 49.92% 115.90% 207.66% 120.36% 145.56% 74.96% 100.00%
EPS 3.06 6.04 7.12 6.81 5.47 5.83 6.17 -37.21%
  QoQ % -49.34% -15.17% 4.55% 24.50% -6.17% -5.51% -
  Horiz. % 49.59% 97.89% 115.40% 110.37% 88.65% 94.49% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 5.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6700 1.6400 1.6100 1.6900 1.7000 1.6400 1.5900 3.31%
  QoQ % 1.83% 1.86% -4.73% -0.59% 3.66% 3.14% -
  Horiz. % 105.03% 103.14% 101.26% 106.29% 106.92% 103.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.49 15.13 27.76 16.77 20.42 10.48 12.96 -36.81%
  QoQ % -57.11% -45.50% 65.53% -17.87% 94.85% -19.14% -
  Horiz. % 50.08% 116.74% 214.20% 129.40% 157.56% 80.86% 100.00%
EPS 2.11 4.19 5.06 5.05 4.08 4.33 4.25 -37.17%
  QoQ % -49.64% -17.19% 0.20% 23.77% -5.77% 1.88% -
  Horiz. % 49.65% 98.59% 119.06% 118.82% 96.00% 101.88% 100.00%
DPS 0.00 0.00 4.26 0.00 0.00 3.72 3.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.14% -
  Horiz. % 0.00% 0.00% 123.84% 0.00% 0.00% 108.14% 100.00%
NAPS 1.1538 1.1386 1.1443 1.2520 1.2681 1.2188 1.0955 3.50%
  QoQ % 1.33% -0.50% -8.60% -1.27% 4.04% 11.26% -
  Horiz. % 105.32% 103.93% 104.45% 114.29% 115.76% 111.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.1300 1.4000 1.7600 2.1300 2.7000 2.6700 2.8800 -
P/RPS 12.03 6.42 4.51 9.41 9.86 18.94 15.31 -14.79%
  QoQ % 87.38% 42.35% -52.07% -4.56% -47.94% 23.71% -
  Horiz. % 78.58% 41.93% 29.46% 61.46% 64.40% 123.71% 100.00%
P/EPS 36.93 23.18 24.72 31.28 49.36 45.80 46.68 -14.40%
  QoQ % 59.32% -6.23% -20.97% -36.63% 7.77% -1.89% -
  Horiz. % 79.11% 49.66% 52.96% 67.01% 105.74% 98.11% 100.00%
EY 2.71 4.31 4.05 3.20 2.03 2.18 2.14 16.97%
  QoQ % -37.12% 6.42% 26.56% 57.64% -6.88% 1.87% -
  Horiz. % 126.64% 201.40% 189.25% 149.53% 94.86% 101.87% 100.00%
DY 0.00 0.00 3.41 0.00 0.00 1.87 1.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7.47% -
  Horiz. % 0.00% 0.00% 195.98% 0.00% 0.00% 107.47% 100.00%
P/NAPS 0.68 0.85 1.09 1.26 1.59 1.63 1.81 -47.78%
  QoQ % -20.00% -22.02% -13.49% -20.75% -2.45% -9.94% -
  Horiz. % 37.57% 46.96% 60.22% 69.61% 87.85% 90.06% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 -
Price 1.0000 1.1600 1.5500 2.2800 2.5900 2.6800 2.5000 -
P/RPS 10.65 5.32 3.97 10.07 9.46 19.01 13.29 -13.67%
  QoQ % 100.19% 34.01% -60.58% 6.45% -50.24% 43.04% -
  Horiz. % 80.14% 40.03% 29.87% 75.77% 71.18% 143.04% 100.00%
P/EPS 32.68 19.21 21.77 33.48 47.35 45.97 40.52 -13.30%
  QoQ % 70.12% -11.76% -34.98% -29.29% 3.00% 13.45% -
  Horiz. % 80.65% 47.41% 53.73% 82.63% 116.86% 113.45% 100.00%
EY 3.06 5.21 4.59 2.99 2.11 2.18 2.47 15.27%
  QoQ % -41.27% 13.51% 53.51% 41.71% -3.21% -11.74% -
  Horiz. % 123.89% 210.93% 185.83% 121.05% 85.43% 88.26% 100.00%
DY 0.00 0.00 3.87 0.00 0.00 1.87 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.50% -
  Horiz. % 0.00% 0.00% 193.50% 0.00% 0.00% 93.50% 100.00%
P/NAPS 0.60 0.71 0.96 1.35 1.52 1.63 1.57 -47.18%
  QoQ % -15.49% -26.04% -28.89% -11.18% -6.75% 3.82% -
  Horiz. % 38.22% 45.22% 61.15% 85.99% 96.82% 103.82% 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. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. 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
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers