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 - 528,999
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS