Highlights

[YNHPROP] QoQ TTM Result on 2008-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     4.57%    YoY -     25.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 324,178 349,984 423,701 399,056 320,745 289,639 251,854 18.31%
  QoQ % -7.37% -17.40% 6.18% 24.42% 10.74% 15.00% -
  Horiz. % 128.72% 138.96% 168.23% 158.45% 127.35% 115.00% 100.00%
PBT 102,572 118,660 133,667 133,184 126,250 118,208 109,678 -4.36%
  QoQ % -13.56% -11.23% 0.36% 5.49% 6.80% 7.78% -
  Horiz. % 93.52% 108.19% 121.87% 121.43% 115.11% 107.78% 100.00%
Tax -27,261 -31,834 -36,440 -35,220 -32,568 -30,357 -26,823 1.08%
  QoQ % 14.37% 12.64% -3.46% -8.14% -7.28% -13.18% -
  Horiz. % 101.63% 118.68% 135.85% 131.31% 121.42% 113.18% 100.00%
NP 75,311 86,826 97,227 97,964 93,682 87,851 82,855 -6.16%
  QoQ % -13.26% -10.70% -0.75% 4.57% 6.64% 6.03% -
  Horiz. % 90.89% 104.79% 117.35% 118.24% 113.07% 106.03% 100.00%
NP to SH 75,311 86,826 97,227 97,964 93,682 87,851 82,855 -6.16%
  QoQ % -13.26% -10.70% -0.75% 4.57% 6.64% 6.03% -
  Horiz. % 90.89% 104.79% 117.35% 118.24% 113.07% 106.03% 100.00%
Tax Rate 26.58 % 26.83 % 27.26 % 26.44 % 25.80 % 25.68 % 24.46 % 5.69%
  QoQ % -0.93% -1.58% 3.10% 2.48% 0.47% 4.99% -
  Horiz. % 108.67% 109.69% 111.45% 108.09% 105.48% 104.99% 100.00%
Total Cost 248,867 263,158 326,474 301,092 227,063 201,788 168,999 29.41%
  QoQ % -5.43% -19.39% 8.43% 32.60% 12.53% 19.40% -
  Horiz. % 147.26% 155.72% 193.18% 178.16% 134.36% 119.40% 100.00%
Net Worth 627,889 610,368 602,319 605,332 662,326 670,831 644,747 -1.75%
  QoQ % 2.87% 1.34% -0.50% -8.61% -1.27% 4.05% -
  Horiz. % 97.39% 94.67% 93.42% 93.89% 102.73% 104.05% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 22,558 22,558 22,558 42,215 37,880 37,880 37,880 -29.19%
  QoQ % 0.00% 0.00% -46.56% 11.44% 0.00% 0.00% -
  Horiz. % 59.55% 59.55% 59.55% 111.44% 100.00% 100.00% 100.00%
Div Payout % 29.95 % 25.98 % 23.20 % 43.09 % 40.44 % 43.12 % 45.72 % -24.55%
  QoQ % 15.28% 11.98% -46.16% 6.55% -6.22% -5.69% -
  Horiz. % 65.51% 56.82% 50.74% 94.25% 88.45% 94.31% 100.00%
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 627,889 610,368 602,319 605,332 662,326 670,831 644,747 -1.75%
  QoQ % 2.87% 1.34% -0.50% -8.61% -1.27% 4.05% -
  Horiz. % 97.39% 94.67% 93.42% 93.89% 102.73% 104.05% 100.00%
NOSH 373,743 365,490 367,268 375,983 391,908 394,606 393,138 -3.31%
  QoQ % 2.26% -0.48% -2.32% -4.06% -0.68% 0.37% -
  Horiz. % 95.07% 92.97% 93.42% 95.64% 99.69% 100.37% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 23.23 % 24.81 % 22.95 % 24.55 % 29.21 % 30.33 % 32.90 % -20.69%
  QoQ % -6.37% 8.10% -6.52% -15.95% -3.69% -7.81% -
  Horiz. % 70.61% 75.41% 69.76% 74.62% 88.78% 92.19% 100.00%
ROE 11.99 % 14.23 % 16.14 % 16.18 % 14.14 % 13.10 % 12.85 % -4.51%
  QoQ % -15.74% -11.83% -0.25% 14.43% 7.94% 1.95% -
  Horiz. % 93.31% 110.74% 125.60% 125.91% 110.04% 101.95% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 86.74 95.76 115.37 106.14 81.84 73.40 64.06 22.37%
  QoQ % -9.42% -17.00% 8.70% 29.69% 11.50% 14.58% -
  Horiz. % 135.40% 149.48% 180.10% 165.69% 127.76% 114.58% 100.00%
EPS 20.15 23.76 26.47 26.06 23.90 22.26 21.08 -2.96%
  QoQ % -15.19% -10.24% 1.57% 9.04% 7.37% 5.60% -
  Horiz. % 95.59% 112.71% 125.57% 123.62% 113.38% 105.60% 100.00%
DPS 6.04 6.17 6.14 11.23 9.67 9.60 9.64 -26.76%
  QoQ % -2.11% 0.49% -45.33% 16.13% 0.73% -0.41% -
  Horiz. % 62.66% 64.00% 63.69% 116.49% 100.31% 99.59% 100.00%
NAPS 1.6800 1.6700 1.6400 1.6100 1.6900 1.7000 1.6400 1.62%
  QoQ % 0.60% 1.83% 1.86% -4.73% -0.59% 3.66% -
  Horiz. % 102.44% 101.83% 100.00% 98.17% 103.05% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 61.28 66.16 80.09 75.44 60.63 54.75 47.61 18.31%
  QoQ % -7.38% -17.39% 6.16% 24.43% 10.74% 15.00% -
  Horiz. % 128.71% 138.96% 168.22% 158.45% 127.35% 115.00% 100.00%
EPS 14.24 16.41 18.38 18.52 17.71 16.61 15.66 -6.13%
  QoQ % -13.22% -10.72% -0.76% 4.57% 6.62% 6.07% -
  Horiz. % 90.93% 104.79% 117.37% 118.26% 113.09% 106.07% 100.00%
DPS 4.26 4.26 4.26 7.98 7.16 7.16 7.16 -29.24%
  QoQ % 0.00% 0.00% -46.62% 11.45% 0.00% 0.00% -
  Horiz. % 59.50% 59.50% 59.50% 111.45% 100.00% 100.00% 100.00%
NAPS 1.1869 1.1538 1.1386 1.1443 1.2520 1.2681 1.2188 -1.75%
  QoQ % 2.87% 1.33% -0.50% -8.60% -1.27% 4.04% -
  Horiz. % 97.38% 94.67% 93.42% 93.89% 102.72% 104.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.0200 1.1300 1.4000 1.7600 2.1300 2.7000 2.6700 -
P/RPS 1.18 1.18 1.21 1.66 2.60 3.68 4.17 -56.86%
  QoQ % 0.00% -2.48% -27.11% -36.15% -29.35% -11.75% -
  Horiz. % 28.30% 28.30% 29.02% 39.81% 62.35% 88.25% 100.00%
P/EPS 5.06 4.76 5.29 6.75 8.91 12.13 12.67 -45.74%
  QoQ % 6.30% -10.02% -21.63% -24.24% -26.55% -4.26% -
  Horiz. % 39.94% 37.57% 41.75% 53.28% 70.32% 95.74% 100.00%
EY 19.76 21.02 18.91 14.80 11.22 8.25 7.89 84.32%
  QoQ % -5.99% 11.16% 27.77% 31.91% 36.00% 4.56% -
  Horiz. % 250.44% 266.41% 239.67% 187.58% 142.21% 104.56% 100.00%
DY 5.92 5.46 4.39 6.38 4.54 3.56 3.61 39.02%
  QoQ % 8.42% 24.37% -31.19% 40.53% 27.53% -1.39% -
  Horiz. % 163.99% 151.25% 121.61% 176.73% 125.76% 98.61% 100.00%
P/NAPS 0.61 0.68 0.85 1.09 1.26 1.59 1.63 -48.04%
  QoQ % -10.29% -20.00% -22.02% -13.49% -20.75% -2.45% -
  Horiz. % 37.42% 41.72% 52.15% 66.87% 77.30% 97.55% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 -
Price 1.4700 1.0000 1.1600 1.5500 2.2800 2.5900 2.6800 -
P/RPS 1.69 1.04 1.01 1.46 2.79 3.53 4.18 -45.29%
  QoQ % 62.50% 2.97% -30.82% -47.67% -20.96% -15.55% -
  Horiz. % 40.43% 24.88% 24.16% 34.93% 66.75% 84.45% 100.00%
P/EPS 7.30 4.21 4.38 5.95 9.54 11.63 12.72 -30.92%
  QoQ % 73.40% -3.88% -26.39% -37.63% -17.97% -8.57% -
  Horiz. % 57.39% 33.10% 34.43% 46.78% 75.00% 91.43% 100.00%
EY 13.71 23.76 22.82 16.81 10.48 8.60 7.86 44.85%
  QoQ % -42.30% 4.12% 35.75% 60.40% 21.86% 9.41% -
  Horiz. % 174.43% 302.29% 290.33% 213.87% 133.33% 109.41% 100.00%
DY 4.11 6.17 5.30 7.24 4.24 3.71 3.60 9.23%
  QoQ % -33.39% 16.42% -26.80% 70.75% 14.29% 3.06% -
  Horiz. % 114.17% 171.39% 147.22% 201.11% 117.78% 103.06% 100.00%
P/NAPS 0.88 0.60 0.71 0.96 1.35 1.52 1.63 -33.67%
  QoQ % 46.67% -15.49% -26.04% -28.89% -11.18% -6.75% -
  Horiz. % 53.99% 36.81% 43.56% 58.90% 82.82% 93.25% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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