Highlights

[YNHPROP] QoQ TTM Result on 2008-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -10.70%    YoY -     -1.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 256,140 251,318 324,178 349,984 423,701 399,056 320,745 -13.91%
  QoQ % 1.92% -22.48% -7.37% -17.40% 6.18% 24.42% -
  Horiz. % 79.86% 78.35% 101.07% 109.12% 132.10% 124.42% 100.00%
PBT 74,305 86,919 102,572 118,660 133,667 133,184 126,250 -29.75%
  QoQ % -14.51% -15.26% -13.56% -11.23% 0.36% 5.49% -
  Horiz. % 58.86% 68.85% 81.25% 93.99% 105.87% 105.49% 100.00%
Tax -19,110 -22,927 -27,261 -31,834 -36,440 -35,220 -32,568 -29.89%
  QoQ % 16.65% 15.90% 14.37% 12.64% -3.46% -8.14% -
  Horiz. % 58.68% 70.40% 83.70% 97.75% 111.89% 108.14% 100.00%
NP 55,195 63,992 75,311 86,826 97,227 97,964 93,682 -29.70%
  QoQ % -13.75% -15.03% -13.26% -10.70% -0.75% 4.57% -
  Horiz. % 58.92% 68.31% 80.39% 92.68% 103.78% 104.57% 100.00%
NP to SH 55,195 63,992 75,311 86,826 97,227 97,964 93,682 -29.70%
  QoQ % -13.75% -15.03% -13.26% -10.70% -0.75% 4.57% -
  Horiz. % 58.92% 68.31% 80.39% 92.68% 103.78% 104.57% 100.00%
Tax Rate 25.72 % 26.38 % 26.58 % 26.83 % 27.26 % 26.44 % 25.80 % -0.21%
  QoQ % -2.50% -0.75% -0.93% -1.58% 3.10% 2.48% -
  Horiz. % 99.69% 102.25% 103.02% 103.99% 105.66% 102.48% 100.00%
Total Cost 200,945 187,326 248,867 263,158 326,474 301,092 227,063 -7.82%
  QoQ % 7.27% -24.73% -5.43% -19.39% 8.43% 32.60% -
  Horiz. % 88.50% 82.50% 109.60% 115.90% 143.78% 132.60% 100.00%
Net Worth 658,019 641,291 627,889 610,368 602,319 605,332 662,326 -0.43%
  QoQ % 2.61% 2.13% 2.87% 1.34% -0.50% -8.61% -
  Horiz. % 99.35% 96.82% 94.80% 92.16% 90.94% 91.39% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 0 0 22,558 22,558 22,558 42,215 37,880 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -46.56% 11.44% -
  Horiz. % 0.00% 0.00% 59.55% 59.55% 59.55% 111.44% 100.00%
Div Payout % - % - % 29.95 % 25.98 % 23.20 % 43.09 % 40.44 % -
  QoQ % 0.00% 0.00% 15.28% 11.98% -46.16% 6.55% -
  Horiz. % 0.00% 0.00% 74.06% 64.24% 57.37% 106.55% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 658,019 641,291 627,889 610,368 602,319 605,332 662,326 -0.43%
  QoQ % 2.61% 2.13% 2.87% 1.34% -0.50% -8.61% -
  Horiz. % 99.35% 96.82% 94.80% 92.16% 90.94% 91.39% 100.00%
NOSH 376,011 375,024 373,743 365,490 367,268 375,983 391,908 -2.72%
  QoQ % 0.26% 0.34% 2.26% -0.48% -2.32% -4.06% -
  Horiz. % 95.94% 95.69% 95.36% 93.26% 93.71% 95.94% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.55 % 25.46 % 23.23 % 24.81 % 22.95 % 24.55 % 29.21 % -18.34%
  QoQ % -15.36% 9.60% -6.37% 8.10% -6.52% -15.95% -
  Horiz. % 73.78% 87.16% 79.53% 84.94% 78.57% 84.05% 100.00%
ROE 8.39 % 9.98 % 11.99 % 14.23 % 16.14 % 16.18 % 14.14 % -29.37%
  QoQ % -15.93% -16.76% -15.74% -11.83% -0.25% 14.43% -
  Horiz. % 59.34% 70.58% 84.79% 100.64% 114.14% 114.43% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.12 67.01 86.74 95.76 115.37 106.14 81.84 -11.50%
  QoQ % 1.66% -22.75% -9.42% -17.00% 8.70% 29.69% -
  Horiz. % 83.24% 81.88% 105.99% 117.01% 140.97% 129.69% 100.00%
EPS 14.68 17.06 20.15 23.76 26.47 26.06 23.90 -27.72%
  QoQ % -13.95% -15.33% -15.19% -10.24% 1.57% 9.04% -
  Horiz. % 61.42% 71.38% 84.31% 99.41% 110.75% 109.04% 100.00%
DPS 0.00 0.00 6.04 6.17 6.14 11.23 9.67 -
  QoQ % 0.00% 0.00% -2.11% 0.49% -45.33% 16.13% -
  Horiz. % 0.00% 0.00% 62.46% 63.81% 63.50% 116.13% 100.00%
NAPS 1.7500 1.7100 1.6800 1.6700 1.6400 1.6100 1.6900 2.35%
  QoQ % 2.34% 1.79% 0.60% 1.83% 1.86% -4.73% -
  Horiz. % 103.55% 101.18% 99.41% 98.82% 97.04% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.42 47.51 61.28 66.16 80.09 75.44 60.63 -13.91%
  QoQ % 1.92% -22.47% -7.38% -17.39% 6.16% 24.43% -
  Horiz. % 79.86% 78.36% 101.07% 109.12% 132.10% 124.43% 100.00%
EPS 10.43 12.10 14.24 16.41 18.38 18.52 17.71 -29.72%
  QoQ % -13.80% -15.03% -13.22% -10.72% -0.76% 4.57% -
  Horiz. % 58.89% 68.32% 80.41% 92.66% 103.78% 104.57% 100.00%
DPS 0.00 0.00 4.26 4.26 4.26 7.98 7.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -46.62% 11.45% -
  Horiz. % 0.00% 0.00% 59.50% 59.50% 59.50% 111.45% 100.00%
NAPS 1.2439 1.2123 1.1869 1.1538 1.1386 1.1443 1.2520 -0.43%
  QoQ % 2.61% 2.14% 2.87% 1.33% -0.50% -8.60% -
  Horiz. % 99.35% 96.83% 94.80% 92.16% 90.94% 91.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.9000 1.7400 1.0200 1.1300 1.4000 1.7600 2.1300 -
P/RPS 2.79 2.60 1.18 1.18 1.21 1.66 2.60 4.81%
  QoQ % 7.31% 120.34% 0.00% -2.48% -27.11% -36.15% -
  Horiz. % 107.31% 100.00% 45.38% 45.38% 46.54% 63.85% 100.00%
P/EPS 12.94 10.20 5.06 4.76 5.29 6.75 8.91 28.22%
  QoQ % 26.86% 101.58% 6.30% -10.02% -21.63% -24.24% -
  Horiz. % 145.23% 114.48% 56.79% 53.42% 59.37% 75.76% 100.00%
EY 7.73 9.81 19.76 21.02 18.91 14.80 11.22 -21.98%
  QoQ % -21.20% -50.35% -5.99% 11.16% 27.77% 31.91% -
  Horiz. % 68.89% 87.43% 176.11% 187.34% 168.54% 131.91% 100.00%
DY 0.00 0.00 5.92 5.46 4.39 6.38 4.54 -
  QoQ % 0.00% 0.00% 8.42% 24.37% -31.19% 40.53% -
  Horiz. % 0.00% 0.00% 130.40% 120.26% 96.70% 140.53% 100.00%
P/NAPS 1.09 1.02 0.61 0.68 0.85 1.09 1.26 -9.20%
  QoQ % 6.86% 67.21% -10.29% -20.00% -22.02% -13.49% -
  Horiz. % 86.51% 80.95% 48.41% 53.97% 67.46% 86.51% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 -
Price 1.6700 1.9500 1.4700 1.0000 1.1600 1.5500 2.2800 -
P/RPS 2.45 2.91 1.69 1.04 1.01 1.46 2.79 -8.29%
  QoQ % -15.81% 72.19% 62.50% 2.97% -30.82% -47.67% -
  Horiz. % 87.81% 104.30% 60.57% 37.28% 36.20% 52.33% 100.00%
P/EPS 11.38 11.43 7.30 4.21 4.38 5.95 9.54 12.46%
  QoQ % -0.44% 56.58% 73.40% -3.88% -26.39% -37.63% -
  Horiz. % 119.29% 119.81% 76.52% 44.13% 45.91% 62.37% 100.00%
EY 8.79 8.75 13.71 23.76 22.82 16.81 10.48 -11.05%
  QoQ % 0.46% -36.18% -42.30% 4.12% 35.75% 60.40% -
  Horiz. % 83.87% 83.49% 130.82% 226.72% 217.75% 160.40% 100.00%
DY 0.00 0.00 4.11 6.17 5.30 7.24 4.24 -
  QoQ % 0.00% 0.00% -33.39% 16.42% -26.80% 70.75% -
  Horiz. % 0.00% 0.00% 96.93% 145.52% 125.00% 170.75% 100.00%
P/NAPS 0.95 1.14 0.88 0.60 0.71 0.96 1.35 -20.87%
  QoQ % -16.67% 29.55% 46.67% -15.49% -26.04% -28.89% -
  Horiz. % 70.37% 84.44% 65.19% 44.44% 52.59% 71.11% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers