Highlights

[YNHPROP] QoQ TTM Result on 2007-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 12-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     5.91%    YoY -     25.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 399,056 320,745 289,639 251,854 285,405 261,527 255,060 34.81%
  QoQ % 24.42% 10.74% 15.00% -11.76% 9.13% 2.54% -
  Horiz. % 156.46% 125.75% 113.56% 98.74% 111.90% 102.54% 100.00%
PBT 133,184 126,250 118,208 109,678 104,830 98,522 93,718 26.43%
  QoQ % 5.49% 6.80% 7.78% 4.62% 6.40% 5.13% -
  Horiz. % 142.11% 134.71% 126.13% 117.03% 111.86% 105.13% 100.00%
Tax -35,220 -32,568 -30,357 -26,823 -26,600 -25,038 -24,234 28.33%
  QoQ % -8.14% -7.28% -13.18% -0.84% -6.24% -3.32% -
  Horiz. % 145.33% 134.39% 125.27% 110.68% 109.76% 103.32% 100.00%
NP 97,964 93,682 87,851 82,855 78,230 73,484 69,484 25.76%
  QoQ % 4.57% 6.64% 6.03% 5.91% 6.46% 5.76% -
  Horiz. % 140.99% 134.83% 126.43% 119.24% 112.59% 105.76% 100.00%
NP to SH 97,964 93,682 87,851 82,855 78,230 73,484 69,484 25.76%
  QoQ % 4.57% 6.64% 6.03% 5.91% 6.46% 5.76% -
  Horiz. % 140.99% 134.83% 126.43% 119.24% 112.59% 105.76% 100.00%
Tax Rate 26.44 % 25.80 % 25.68 % 24.46 % 25.37 % 25.41 % 25.86 % 1.49%
  QoQ % 2.48% 0.47% 4.99% -3.59% -0.16% -1.74% -
  Horiz. % 102.24% 99.77% 99.30% 94.59% 98.11% 98.26% 100.00%
Total Cost 301,092 227,063 201,788 168,999 207,175 188,043 185,576 38.12%
  QoQ % 32.60% 12.53% 19.40% -18.43% 10.17% 1.33% -
  Horiz. % 162.25% 122.36% 108.74% 91.07% 111.64% 101.33% 100.00%
Net Worth 605,332 662,326 670,831 644,747 579,512 514,355 353,432 43.20%
  QoQ % -8.61% -1.27% 4.05% 11.26% 12.67% 45.53% -
  Horiz. % 171.27% 187.40% 189.80% 182.42% 163.97% 145.53% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 42,215 37,880 37,880 37,880 35,815 35,157 35,157 12.98%
  QoQ % 11.44% 0.00% 0.00% 5.77% 1.87% 0.00% -
  Horiz. % 120.08% 107.74% 107.74% 107.74% 101.87% 100.00% 100.00%
Div Payout % 43.09 % 40.44 % 43.12 % 45.72 % 45.78 % 47.84 % 50.60 % -10.17%
  QoQ % 6.55% -6.22% -5.69% -0.13% -4.31% -5.45% -
  Horiz. % 85.16% 79.92% 85.22% 90.36% 90.47% 94.55% 100.00%
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 605,332 662,326 670,831 644,747 579,512 514,355 353,432 43.20%
  QoQ % -8.61% -1.27% 4.05% 11.26% 12.67% 45.53% -
  Horiz. % 171.27% 187.40% 189.80% 182.42% 163.97% 145.53% 100.00%
NOSH 375,983 391,908 394,606 393,138 364,473 354,727 353,432 4.21%
  QoQ % -4.06% -0.68% 0.37% 7.86% 2.75% 0.37% -
  Horiz. % 106.38% 110.89% 111.65% 111.23% 103.12% 100.37% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.55 % 29.21 % 30.33 % 32.90 % 27.41 % 28.10 % 27.24 % -6.70%
  QoQ % -15.95% -3.69% -7.81% 20.03% -2.46% 3.16% -
  Horiz. % 90.12% 107.23% 111.34% 120.78% 100.62% 103.16% 100.00%
ROE 16.18 % 14.14 % 13.10 % 12.85 % 13.50 % 14.29 % 19.66 % -12.19%
  QoQ % 14.43% 7.94% 1.95% -4.81% -5.53% -27.31% -
  Horiz. % 82.30% 71.92% 66.63% 65.36% 68.67% 72.69% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 106.14 81.84 73.40 64.06 78.31 73.73 72.17 29.36%
  QoQ % 29.69% 11.50% 14.58% -18.20% 6.21% 2.16% -
  Horiz. % 147.07% 113.40% 101.70% 88.76% 108.51% 102.16% 100.00%
EPS 26.06 23.90 22.26 21.08 21.46 20.72 19.66 20.69%
  QoQ % 9.04% 7.37% 5.60% -1.77% 3.57% 5.39% -
  Horiz. % 132.55% 121.57% 113.22% 107.22% 109.16% 105.39% 100.00%
DPS 11.23 9.67 9.60 9.64 9.83 10.00 10.00 8.05%
  QoQ % 16.13% 0.73% -0.41% -1.93% -1.70% 0.00% -
  Horiz. % 112.30% 96.70% 96.00% 96.40% 98.30% 100.00% 100.00%
NAPS 1.6100 1.6900 1.7000 1.6400 1.5900 1.4500 1.0000 37.41%
  QoQ % -4.73% -0.59% 3.66% 3.14% 9.66% 45.00% -
  Horiz. % 161.00% 169.00% 170.00% 164.00% 159.00% 145.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.44 60.63 54.75 47.61 53.95 49.44 48.22 34.80%
  QoQ % 24.43% 10.74% 15.00% -11.75% 9.12% 2.53% -
  Horiz. % 156.45% 125.74% 113.54% 98.73% 111.88% 102.53% 100.00%
EPS 18.52 17.71 16.61 15.66 14.79 13.89 13.13 25.80%
  QoQ % 4.57% 6.62% 6.07% 5.88% 6.48% 5.79% -
  Horiz. % 141.05% 134.88% 126.50% 119.27% 112.64% 105.79% 100.00%
DPS 7.98 7.16 7.16 7.16 6.77 6.65 6.65 12.94%
  QoQ % 11.45% 0.00% 0.00% 5.76% 1.80% 0.00% -
  Horiz. % 120.00% 107.67% 107.67% 107.67% 101.80% 100.00% 100.00%
NAPS 1.1443 1.2520 1.2681 1.2188 1.0955 0.9723 0.6681 43.20%
  QoQ % -8.60% -1.27% 4.04% 11.26% 12.67% 45.53% -
  Horiz. % 171.28% 187.40% 189.81% 182.43% 163.97% 145.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.7600 2.1300 2.7000 2.6700 2.8800 2.2600 2.0700 -
P/RPS 1.66 2.60 3.68 4.17 3.68 3.07 2.87 -30.60%
  QoQ % -36.15% -29.35% -11.75% 13.32% 19.87% 6.97% -
  Horiz. % 57.84% 90.59% 128.22% 145.30% 128.22% 106.97% 100.00%
P/EPS 6.75 8.91 12.13 12.67 13.42 10.91 10.53 -25.68%
  QoQ % -24.24% -26.55% -4.26% -5.59% 23.01% 3.61% -
  Horiz. % 64.10% 84.62% 115.19% 120.32% 127.45% 103.61% 100.00%
EY 14.80 11.22 8.25 7.89 7.45 9.17 9.50 34.42%
  QoQ % 31.91% 36.00% 4.56% 5.91% -18.76% -3.47% -
  Horiz. % 155.79% 118.11% 86.84% 83.05% 78.42% 96.53% 100.00%
DY 6.38 4.54 3.56 3.61 3.41 4.42 4.83 20.41%
  QoQ % 40.53% 27.53% -1.39% 5.87% -22.85% -8.49% -
  Horiz. % 132.09% 94.00% 73.71% 74.74% 70.60% 91.51% 100.00%
P/NAPS 1.09 1.26 1.59 1.63 1.81 1.56 2.07 -34.82%
  QoQ % -13.49% -20.75% -2.45% -9.94% 16.03% -24.64% -
  Horiz. % 52.66% 60.87% 76.81% 78.74% 87.44% 75.36% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 12/02/07 -
Price 1.5500 2.2800 2.5900 2.6800 2.5000 3.1200 1.9200 -
P/RPS 1.46 2.79 3.53 4.18 3.19 4.23 2.66 -32.99%
  QoQ % -47.67% -20.96% -15.55% 31.03% -24.59% 59.02% -
  Horiz. % 54.89% 104.89% 132.71% 157.14% 119.92% 159.02% 100.00%
P/EPS 5.95 9.54 11.63 12.72 11.65 15.06 9.77 -28.17%
  QoQ % -37.63% -17.97% -8.57% 9.18% -22.64% 54.15% -
  Horiz. % 60.90% 97.65% 119.04% 130.19% 119.24% 154.15% 100.00%
EY 16.81 10.48 8.60 7.86 8.59 6.64 10.24 39.20%
  QoQ % 60.40% 21.86% 9.41% -8.50% 29.37% -35.16% -
  Horiz. % 164.16% 102.34% 83.98% 76.76% 83.89% 64.84% 100.00%
DY 7.24 4.24 3.71 3.60 3.93 3.21 5.21 24.55%
  QoQ % 70.75% 14.29% 3.06% -8.40% 22.43% -38.39% -
  Horiz. % 138.96% 81.38% 71.21% 69.10% 75.43% 61.61% 100.00%
P/NAPS 0.96 1.35 1.52 1.63 1.57 2.15 1.92 -37.03%
  QoQ % -28.89% -11.18% -6.75% 3.82% -26.98% 11.98% -
  Horiz. % 50.00% 70.31% 79.17% 84.90% 81.77% 111.98% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers