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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS