Highlights

[YNHPROP] QoQ TTM Result on 2008-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -0.75%    YoY -     17.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 251,318 324,178 349,984 423,701 399,056 320,745 289,639 -9.04%
  QoQ % -22.48% -7.37% -17.40% 6.18% 24.42% 10.74% -
  Horiz. % 86.77% 111.92% 120.83% 146.29% 137.78% 110.74% 100.00%
PBT 86,919 102,572 118,660 133,667 133,184 126,250 118,208 -18.55%
  QoQ % -15.26% -13.56% -11.23% 0.36% 5.49% 6.80% -
  Horiz. % 73.53% 86.77% 100.38% 113.08% 112.67% 106.80% 100.00%
Tax -22,927 -27,261 -31,834 -36,440 -35,220 -32,568 -30,357 -17.08%
  QoQ % 15.90% 14.37% 12.64% -3.46% -8.14% -7.28% -
  Horiz. % 75.52% 89.80% 104.87% 120.04% 116.02% 107.28% 100.00%
NP 63,992 75,311 86,826 97,227 97,964 93,682 87,851 -19.06%
  QoQ % -15.03% -13.26% -10.70% -0.75% 4.57% 6.64% -
  Horiz. % 72.84% 85.73% 98.83% 110.67% 111.51% 106.64% 100.00%
NP to SH 63,992 75,311 86,826 97,227 97,964 93,682 87,851 -19.06%
  QoQ % -15.03% -13.26% -10.70% -0.75% 4.57% 6.64% -
  Horiz. % 72.84% 85.73% 98.83% 110.67% 111.51% 106.64% 100.00%
Tax Rate 26.38 % 26.58 % 26.83 % 27.26 % 26.44 % 25.80 % 25.68 % 1.81%
  QoQ % -0.75% -0.93% -1.58% 3.10% 2.48% 0.47% -
  Horiz. % 102.73% 103.50% 104.48% 106.15% 102.96% 100.47% 100.00%
Total Cost 187,326 248,867 263,158 326,474 301,092 227,063 201,788 -4.84%
  QoQ % -24.73% -5.43% -19.39% 8.43% 32.60% 12.53% -
  Horiz. % 92.83% 123.33% 130.41% 161.79% 149.21% 112.53% 100.00%
Net Worth 641,291 627,889 610,368 602,319 605,332 662,326 670,831 -2.96%
  QoQ % 2.13% 2.87% 1.34% -0.50% -8.61% -1.27% -
  Horiz. % 95.60% 93.60% 90.99% 89.79% 90.24% 98.73% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 0 22,558 22,558 22,558 42,215 37,880 37,880 -
  QoQ % 0.00% 0.00% 0.00% -46.56% 11.44% 0.00% -
  Horiz. % 0.00% 59.55% 59.55% 59.55% 111.44% 100.00% 100.00%
Div Payout % - % 29.95 % 25.98 % 23.20 % 43.09 % 40.44 % 43.12 % -
  QoQ % 0.00% 15.28% 11.98% -46.16% 6.55% -6.22% -
  Horiz. % 0.00% 69.46% 60.25% 53.80% 99.93% 93.78% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 641,291 627,889 610,368 602,319 605,332 662,326 670,831 -2.96%
  QoQ % 2.13% 2.87% 1.34% -0.50% -8.61% -1.27% -
  Horiz. % 95.60% 93.60% 90.99% 89.79% 90.24% 98.73% 100.00%
NOSH 375,024 373,743 365,490 367,268 375,983 391,908 394,606 -3.34%
  QoQ % 0.34% 2.26% -0.48% -2.32% -4.06% -0.68% -
  Horiz. % 95.04% 94.71% 92.62% 93.07% 95.28% 99.32% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 25.46 % 23.23 % 24.81 % 22.95 % 24.55 % 29.21 % 30.33 % -11.02%
  QoQ % 9.60% -6.37% 8.10% -6.52% -15.95% -3.69% -
  Horiz. % 83.94% 76.59% 81.80% 75.67% 80.94% 96.31% 100.00%
ROE 9.98 % 11.99 % 14.23 % 16.14 % 16.18 % 14.14 % 13.10 % -16.60%
  QoQ % -16.76% -15.74% -11.83% -0.25% 14.43% 7.94% -
  Horiz. % 76.18% 91.53% 108.63% 123.21% 123.51% 107.94% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 67.01 86.74 95.76 115.37 106.14 81.84 73.40 -5.90%
  QoQ % -22.75% -9.42% -17.00% 8.70% 29.69% 11.50% -
  Horiz. % 91.29% 118.17% 130.46% 157.18% 144.60% 111.50% 100.00%
EPS 17.06 20.15 23.76 26.47 26.06 23.90 22.26 -16.27%
  QoQ % -15.33% -15.19% -10.24% 1.57% 9.04% 7.37% -
  Horiz. % 76.64% 90.52% 106.74% 118.91% 117.07% 107.37% 100.00%
DPS 0.00 6.04 6.17 6.14 11.23 9.67 9.60 -
  QoQ % 0.00% -2.11% 0.49% -45.33% 16.13% 0.73% -
  Horiz. % 0.00% 62.92% 64.27% 63.96% 116.98% 100.73% 100.00%
NAPS 1.7100 1.6800 1.6700 1.6400 1.6100 1.6900 1.7000 0.39%
  QoQ % 1.79% 0.60% 1.83% 1.86% -4.73% -0.59% -
  Horiz. % 100.59% 98.82% 98.24% 96.47% 94.71% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.70 61.53 66.43 80.42 75.74 60.88 54.98 -9.04%
  QoQ % -22.48% -7.38% -17.40% 6.18% 24.41% 10.73% -
  Horiz. % 86.76% 111.91% 120.83% 146.27% 137.76% 110.73% 100.00%
EPS 12.15 14.29 16.48 18.45 18.59 17.78 16.68 -19.06%
  QoQ % -14.98% -13.29% -10.68% -0.75% 4.56% 6.59% -
  Horiz. % 72.84% 85.67% 98.80% 110.61% 111.45% 106.59% 100.00%
DPS 0.00 4.28 4.28 4.28 8.01 7.19 7.19 -
  QoQ % 0.00% 0.00% 0.00% -46.57% 11.40% 0.00% -
  Horiz. % 0.00% 59.53% 59.53% 59.53% 111.40% 100.00% 100.00%
NAPS 1.2172 1.1918 1.1585 1.1433 1.1490 1.2572 1.2733 -2.96%
  QoQ % 2.13% 2.87% 1.33% -0.50% -8.61% -1.26% -
  Horiz. % 95.59% 93.60% 90.98% 89.79% 90.24% 98.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.7400 1.0200 1.1300 1.4000 1.7600 2.1300 2.7000 -
P/RPS 2.60 1.18 1.18 1.21 1.66 2.60 3.68 -20.69%
  QoQ % 120.34% 0.00% -2.48% -27.11% -36.15% -29.35% -
  Horiz. % 70.65% 32.07% 32.07% 32.88% 45.11% 70.65% 100.00%
P/EPS 10.20 5.06 4.76 5.29 6.75 8.91 12.13 -10.92%
  QoQ % 101.58% 6.30% -10.02% -21.63% -24.24% -26.55% -
  Horiz. % 84.09% 41.71% 39.24% 43.61% 55.65% 73.45% 100.00%
EY 9.81 19.76 21.02 18.91 14.80 11.22 8.25 12.25%
  QoQ % -50.35% -5.99% 11.16% 27.77% 31.91% 36.00% -
  Horiz. % 118.91% 239.52% 254.79% 229.21% 179.39% 136.00% 100.00%
DY 0.00 5.92 5.46 4.39 6.38 4.54 3.56 -
  QoQ % 0.00% 8.42% 24.37% -31.19% 40.53% 27.53% -
  Horiz. % 0.00% 166.29% 153.37% 123.31% 179.21% 127.53% 100.00%
P/NAPS 1.02 0.61 0.68 0.85 1.09 1.26 1.59 -25.64%
  QoQ % 67.21% -10.29% -20.00% -22.02% -13.49% -20.75% -
  Horiz. % 64.15% 38.36% 42.77% 53.46% 68.55% 79.25% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 -
Price 1.9500 1.4700 1.0000 1.1600 1.5500 2.2800 2.5900 -
P/RPS 2.91 1.69 1.04 1.01 1.46 2.79 3.53 -12.09%
  QoQ % 72.19% 62.50% 2.97% -30.82% -47.67% -20.96% -
  Horiz. % 82.44% 47.88% 29.46% 28.61% 41.36% 79.04% 100.00%
P/EPS 11.43 7.30 4.21 4.38 5.95 9.54 11.63 -1.15%
  QoQ % 56.58% 73.40% -3.88% -26.39% -37.63% -17.97% -
  Horiz. % 98.28% 62.77% 36.20% 37.66% 51.16% 82.03% 100.00%
EY 8.75 13.71 23.76 22.82 16.81 10.48 8.60 1.16%
  QoQ % -36.18% -42.30% 4.12% 35.75% 60.40% 21.86% -
  Horiz. % 101.74% 159.42% 276.28% 265.35% 195.47% 121.86% 100.00%
DY 0.00 4.11 6.17 5.30 7.24 4.24 3.71 -
  QoQ % 0.00% -33.39% 16.42% -26.80% 70.75% 14.29% -
  Horiz. % 0.00% 110.78% 166.31% 142.86% 195.15% 114.29% 100.00%
P/NAPS 1.14 0.88 0.60 0.71 0.96 1.35 1.52 -17.47%
  QoQ % 29.55% 46.67% -15.49% -26.04% -28.89% -11.18% -
  Horiz. % 75.00% 57.89% 39.47% 46.71% 63.16% 88.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

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