Highlights

[YNHPROP] QoQ Quarter Result on 2009-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 19-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     35.68%    YoY -     -43.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 47,815 84,886 73,999 62,927 34,328 80,064 146,859 -52.58%
  QoQ % -43.67% 14.71% 17.59% 83.31% -57.12% -45.48% -
  Horiz. % 32.56% 57.80% 50.39% 42.85% 23.37% 54.52% 100.00%
PBT 13,375 18,006 20,962 20,095 15,242 30,620 36,615 -48.81%
  QoQ % -25.72% -14.10% 4.31% 31.84% -50.22% -16.37% -
  Horiz. % 36.53% 49.18% 57.25% 54.88% 41.63% 83.63% 100.00%
Tax -4,349 -4,620 -5,511 -4,921 -4,058 -8,437 -9,845 -41.91%
  QoQ % 5.87% 16.17% -11.99% -21.27% 51.90% 14.30% -
  Horiz. % 44.17% 46.93% 55.98% 49.98% 41.22% 85.70% 100.00%
NP 9,026 13,386 15,451 15,174 11,184 22,183 26,770 -51.46%
  QoQ % -32.57% -13.36% 1.83% 35.68% -49.58% -17.13% -
  Horiz. % 33.72% 50.00% 57.72% 56.68% 41.78% 82.87% 100.00%
NP to SH 9,026 13,386 15,451 15,174 11,184 22,183 26,770 -51.46%
  QoQ % -32.57% -13.36% 1.83% 35.68% -49.58% -17.13% -
  Horiz. % 33.72% 50.00% 57.72% 56.68% 41.78% 82.87% 100.00%
Tax Rate 32.52 % 25.66 % 26.29 % 24.49 % 26.62 % 27.55 % 26.89 % 13.47%
  QoQ % 26.73% -2.40% 7.35% -8.00% -3.38% 2.45% -
  Horiz. % 120.94% 95.43% 97.77% 91.07% 99.00% 102.45% 100.00%
Total Cost 38,789 71,500 58,548 47,753 23,144 57,881 120,089 -52.83%
  QoQ % -45.75% 22.12% 22.61% 106.33% -60.01% -51.80% -
  Horiz. % 32.30% 59.54% 48.75% 39.76% 19.27% 48.20% 100.00%
Net Worth 697,642 658,019 641,291 627,889 610,368 602,319 605,332 9.90%
  QoQ % 6.02% 2.61% 2.13% 2.87% 1.34% -0.50% -
  Horiz. % 115.25% 108.70% 105.94% 103.73% 100.83% 99.50% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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% 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% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 697,642 658,019 641,291 627,889 610,368 602,319 605,332 9.90%
  QoQ % 6.02% 2.61% 2.13% 2.87% 1.34% -0.50% -
  Horiz. % 115.25% 108.70% 105.94% 103.73% 100.83% 99.50% 100.00%
NOSH 394,148 376,011 375,024 373,743 365,490 367,268 375,983 3.19%
  QoQ % 4.82% 0.26% 0.34% 2.26% -0.48% -2.32% -
  Horiz. % 104.83% 100.01% 99.74% 99.40% 97.21% 97.68% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.88 % 15.77 % 20.88 % 24.11 % 32.58 % 27.71 % 18.23 % 2.36%
  QoQ % 19.72% -24.47% -13.40% -26.00% 17.57% 52.00% -
  Horiz. % 103.57% 86.51% 114.54% 132.25% 178.72% 152.00% 100.00%
ROE 1.29 % 2.03 % 2.41 % 2.42 % 1.83 % 3.68 % 4.42 % -55.90%
  QoQ % -36.45% -15.77% -0.41% 32.24% -50.27% -16.74% -
  Horiz. % 29.19% 45.93% 54.52% 54.75% 41.40% 83.26% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.13 22.58 19.73 16.84 9.39 21.80 39.06 -54.04%
  QoQ % -46.28% 14.45% 17.16% 79.34% -56.93% -44.19% -
  Horiz. % 31.05% 57.81% 50.51% 43.11% 24.04% 55.81% 100.00%
EPS 2.29 3.56 4.12 4.06 3.06 6.04 7.12 -52.96%
  QoQ % -35.67% -13.59% 1.48% 32.68% -49.34% -15.17% -
  Horiz. % 32.16% 50.00% 57.87% 57.02% 42.98% 84.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7700 1.7500 1.7100 1.6800 1.6700 1.6400 1.6100 6.50%
  QoQ % 1.14% 2.34% 1.79% 0.60% 1.83% 1.86% -
  Horiz. % 109.94% 108.70% 106.21% 104.35% 103.73% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,384
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.04 16.05 13.99 11.90 6.49 15.13 27.76 -52.57%
  QoQ % -43.68% 14.72% 17.56% 83.36% -57.11% -45.50% -
  Horiz. % 32.56% 57.82% 50.40% 42.87% 23.38% 54.50% 100.00%
EPS 1.71 2.53 2.92 2.87 2.11 4.19 5.06 -51.39%
  QoQ % -32.41% -13.36% 1.74% 36.02% -49.64% -17.19% -
  Horiz. % 33.79% 50.00% 57.71% 56.72% 41.70% 82.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3188 1.2439 1.2123 1.1869 1.1538 1.1386 1.1443 9.90%
  QoQ % 6.02% 2.61% 2.14% 2.87% 1.33% -0.50% -
  Horiz. % 115.25% 108.70% 105.94% 103.72% 100.83% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.5300 1.9000 1.7400 1.0200 1.1300 1.4000 1.7600 -
P/RPS 12.61 8.42 8.82 6.06 12.03 6.42 4.51 98.10%
  QoQ % 49.76% -4.54% 45.54% -49.63% 87.38% 42.35% -
  Horiz. % 279.60% 186.70% 195.57% 134.37% 266.74% 142.35% 100.00%
P/EPS 66.81 53.37 42.23 25.12 36.93 23.18 24.72 93.68%
  QoQ % 25.18% 26.38% 68.11% -31.98% 59.32% -6.23% -
  Horiz. % 270.27% 215.90% 170.83% 101.62% 149.39% 93.77% 100.00%
EY 1.50 1.87 2.37 3.98 2.71 4.31 4.05 -48.33%
  QoQ % -19.79% -21.10% -40.45% 46.86% -37.12% 6.42% -
  Horiz. % 37.04% 46.17% 58.52% 98.27% 66.91% 106.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 1.09 1.02 0.61 0.68 0.85 1.09 -14.58%
  QoQ % -21.10% 6.86% 67.21% -10.29% -20.00% -22.02% -
  Horiz. % 78.90% 100.00% 93.58% 55.96% 62.39% 77.98% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 -
Price 1.6900 1.6700 1.9500 1.4700 1.0000 1.1600 1.5500 -
P/RPS 13.93 7.40 9.88 8.73 10.65 5.32 3.97 130.38%
  QoQ % 88.24% -25.10% 13.17% -18.03% 100.19% 34.01% -
  Horiz. % 350.88% 186.40% 248.87% 219.90% 268.26% 134.01% 100.00%
P/EPS 73.80 46.91 47.33 36.21 32.68 19.21 21.77 125.16%
  QoQ % 57.32% -0.89% 30.71% 10.80% 70.12% -11.76% -
  Horiz. % 339.00% 215.48% 217.41% 166.33% 150.11% 88.24% 100.00%
EY 1.36 2.13 2.11 2.76 3.06 5.21 4.59 -55.46%
  QoQ % -36.15% 0.95% -23.55% -9.80% -41.27% 13.51% -
  Horiz. % 29.63% 46.41% 45.97% 60.13% 66.67% 113.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.95 0.95 1.14 0.88 0.60 0.71 0.96 -0.69%
  QoQ % 0.00% -16.67% 29.55% 46.67% -15.49% -26.04% -
  Horiz. % 98.96% 98.96% 118.75% 91.67% 62.50% 73.96% 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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers