Highlights

[YNHPROP] QoQ TTM Result on 2009-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -13.75%    YoY -     -43.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 291,603 300,507 269,627 256,140 251,318 324,178 349,984 -11.48%
  QoQ % -2.96% 11.45% 5.27% 1.92% -22.48% -7.37% -
  Horiz. % 83.32% 85.86% 77.04% 73.19% 71.81% 92.63% 100.00%
PBT 75,014 72,900 72,438 74,305 86,919 102,572 118,660 -26.40%
  QoQ % 2.90% 0.64% -2.51% -14.51% -15.26% -13.56% -
  Horiz. % 63.22% 61.44% 61.05% 62.62% 73.25% 86.44% 100.00%
Tax -21,813 -20,280 -19,401 -19,110 -22,927 -27,261 -31,834 -22.33%
  QoQ % -7.56% -4.53% -1.52% 16.65% 15.90% 14.37% -
  Horiz. % 68.52% 63.71% 60.94% 60.03% 72.02% 85.63% 100.00%
NP 53,201 52,620 53,037 55,195 63,992 75,311 86,826 -27.92%
  QoQ % 1.10% -0.79% -3.91% -13.75% -15.03% -13.26% -
  Horiz. % 61.27% 60.60% 61.08% 63.57% 73.70% 86.74% 100.00%
NP to SH 53,201 52,620 53,037 55,195 63,992 75,311 86,826 -27.92%
  QoQ % 1.10% -0.79% -3.91% -13.75% -15.03% -13.26% -
  Horiz. % 61.27% 60.60% 61.08% 63.57% 73.70% 86.74% 100.00%
Tax Rate 29.08 % 27.82 % 26.78 % 25.72 % 26.38 % 26.58 % 26.83 % 5.53%
  QoQ % 4.53% 3.88% 4.12% -2.50% -0.75% -0.93% -
  Horiz. % 108.39% 103.69% 99.81% 95.86% 98.32% 99.07% 100.00%
Total Cost 238,402 247,887 216,590 200,945 187,326 248,867 263,158 -6.39%
  QoQ % -3.83% 14.45% 7.79% 7.27% -24.73% -5.43% -
  Horiz. % 90.59% 94.20% 82.30% 76.36% 71.18% 94.57% 100.00%
Net Worth 735,632 717,908 697,642 658,019 641,291 627,889 610,368 13.29%
  QoQ % 2.47% 2.90% 6.02% 2.61% 2.13% 2.87% -
  Horiz. % 120.52% 117.62% 114.30% 107.81% 105.07% 102.87% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 0 0 0 0 0 22,558 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% 100.00% 100.00%
Div Payout % - % - % - % - % - % 29.95 % 25.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 15.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 115.28% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 735,632 717,908 697,642 658,019 641,291 627,889 610,368 13.29%
  QoQ % 2.47% 2.90% 6.02% 2.61% 2.13% 2.87% -
  Horiz. % 120.52% 117.62% 114.30% 107.81% 105.07% 102.87% 100.00%
NOSH 399,800 398,837 394,148 376,011 375,024 373,743 365,490 6.18%
  QoQ % 0.24% 1.19% 4.82% 0.26% 0.34% 2.26% -
  Horiz. % 109.39% 109.12% 107.84% 102.88% 102.61% 102.26% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.24 % 17.51 % 19.67 % 21.55 % 25.46 % 23.23 % 24.81 % -18.59%
  QoQ % 4.17% -10.98% -8.72% -15.36% 9.60% -6.37% -
  Horiz. % 73.52% 70.58% 79.28% 86.86% 102.62% 93.63% 100.00%
ROE 7.23 % 7.33 % 7.60 % 8.39 % 9.98 % 11.99 % 14.23 % -36.41%
  QoQ % -1.36% -3.55% -9.42% -15.93% -16.76% -15.74% -
  Horiz. % 50.81% 51.51% 53.41% 58.96% 70.13% 84.26% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.94 75.35 68.41 68.12 67.01 86.74 95.76 -16.64%
  QoQ % -3.20% 10.14% 0.43% 1.66% -22.75% -9.42% -
  Horiz. % 76.17% 78.69% 71.44% 71.14% 69.98% 90.58% 100.00%
EPS 13.31 13.19 13.46 14.68 17.06 20.15 23.76 -32.12%
  QoQ % 0.91% -2.01% -8.31% -13.95% -15.33% -15.19% -
  Horiz. % 56.02% 55.51% 56.65% 61.78% 71.80% 84.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.04 6.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 97.89% 100.00%
NAPS 1.8400 1.8000 1.7700 1.7500 1.7100 1.6800 1.6700 6.70%
  QoQ % 2.22% 1.69% 1.14% 2.34% 1.79% 0.60% -
  Horiz. % 110.18% 107.78% 105.99% 104.79% 102.40% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 55.35 57.04 51.18 48.62 47.70 61.53 66.43 -11.48%
  QoQ % -2.96% 11.45% 5.27% 1.93% -22.48% -7.38% -
  Horiz. % 83.32% 85.86% 77.04% 73.19% 71.80% 92.62% 100.00%
EPS 10.10 9.99 10.07 10.48 12.15 14.29 16.48 -27.91%
  QoQ % 1.10% -0.79% -3.91% -13.74% -14.98% -13.29% -
  Horiz. % 61.29% 60.62% 61.10% 63.59% 73.73% 86.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.28 4.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.3963 1.3627 1.3242 1.2490 1.2172 1.1918 1.1585 13.29%
  QoQ % 2.47% 2.91% 6.02% 2.61% 2.13% 2.87% -
  Horiz. % 120.53% 117.63% 114.30% 107.81% 105.07% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6000 1.5600 1.5300 1.9000 1.7400 1.0200 1.1300 -
P/RPS 2.19 2.07 2.24 2.79 2.60 1.18 1.18 51.19%
  QoQ % 5.80% -7.59% -19.71% 7.31% 120.34% 0.00% -
  Horiz. % 185.59% 175.42% 189.83% 236.44% 220.34% 100.00% 100.00%
P/EPS 12.02 11.82 11.37 12.94 10.20 5.06 4.76 85.75%
  QoQ % 1.69% 3.96% -12.13% 26.86% 101.58% 6.30% -
  Horiz. % 252.52% 248.32% 238.87% 271.85% 214.29% 106.30% 100.00%
EY 8.32 8.46 8.79 7.73 9.81 19.76 21.02 -46.18%
  QoQ % -1.65% -3.75% 13.71% -21.20% -50.35% -5.99% -
  Horiz. % 39.58% 40.25% 41.82% 36.77% 46.67% 94.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.92 5.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.42% 100.00%
P/NAPS 0.87 0.87 0.86 1.09 1.02 0.61 0.68 17.91%
  QoQ % 0.00% 1.16% -21.10% 6.86% 67.21% -10.29% -
  Horiz. % 127.94% 127.94% 126.47% 160.29% 150.00% 89.71% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 -
Price 1.7000 1.7600 1.6900 1.6700 1.9500 1.4700 1.0000 -
P/RPS 2.33 2.34 2.47 2.45 2.91 1.69 1.04 71.47%
  QoQ % -0.43% -5.26% 0.82% -15.81% 72.19% 62.50% -
  Horiz. % 224.04% 225.00% 237.50% 235.58% 279.81% 162.50% 100.00%
P/EPS 12.78 13.34 12.56 11.38 11.43 7.30 4.21 110.08%
  QoQ % -4.20% 6.21% 10.37% -0.44% 56.58% 73.40% -
  Horiz. % 303.56% 316.86% 298.34% 270.31% 271.50% 173.40% 100.00%
EY 7.83 7.50 7.96 8.79 8.75 13.71 23.76 -52.39%
  QoQ % 4.40% -5.78% -9.44% 0.46% -36.18% -42.30% -
  Horiz. % 32.95% 31.57% 33.50% 36.99% 36.83% 57.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.11 6.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.61% 100.00%
P/NAPS 0.92 0.98 0.95 0.95 1.14 0.88 0.60 33.08%
  QoQ % -6.12% 3.16% 0.00% -16.67% 29.55% 46.67% -
  Horiz. % 153.33% 163.33% 158.33% 158.33% 190.00% 146.67% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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