Highlights

[YNHPROP] YoY Annualized Quarter 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 -     0.15%    YoY -     23.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 207,512 317,804 273,854 471,184 252,350 191,660 156,904 4.77%
  YoY % -34.70% 16.05% -41.88% 86.72% 31.67% 22.15% -
  Horiz. % 132.25% 202.55% 174.54% 300.30% 160.83% 122.15% 100.00%
PBT 79,454 87,268 82,114 145,594 115,644 93,420 74,398 1.10%
  YoY % -8.95% 6.28% -43.60% 25.90% 23.79% 25.57% -
  Horiz. % 106.80% 117.30% 110.37% 195.70% 155.44% 125.57% 100.00%
Tax -19,206 -25,690 -20,864 -38,676 -28,950 -24,220 -20,854 -1.36%
  YoY % 25.24% -23.13% 46.05% -33.60% -19.53% -16.14% -
  Horiz. % 92.10% 123.19% 100.05% 185.46% 138.82% 116.14% 100.00%
NP 60,248 61,578 61,250 106,918 86,694 69,200 53,544 1.98%
  YoY % -2.16% 0.54% -42.71% 23.33% 25.28% 29.24% -
  Horiz. % 112.52% 115.00% 114.39% 199.68% 161.91% 129.24% 100.00%
NP to SH 60,248 61,578 61,250 106,918 86,694 69,200 53,544 1.98%
  YoY % -2.16% 0.54% -42.71% 23.33% 25.28% 29.24% -
  Horiz. % 112.52% 115.00% 114.39% 199.68% 161.91% 129.24% 100.00%
Tax Rate 24.17 % 29.44 % 25.41 % 26.56 % 25.03 % 25.93 % 28.03 % -2.44%
  YoY % -17.90% 15.86% -4.33% 6.11% -3.47% -7.49% -
  Horiz. % 86.23% 105.03% 90.65% 94.76% 89.30% 92.51% 100.00%
Total Cost 147,264 256,226 212,604 364,266 165,656 122,460 103,360 6.07%
  YoY % -42.53% 20.52% -41.63% 119.89% 35.27% 18.48% -
  Horiz. % 142.48% 247.90% 205.69% 352.42% 160.27% 118.48% 100.00%
Net Worth 778,576 733,831 640,204 618,311 571,490 449,168 350,143 14.24%
  YoY % 6.10% 14.62% 3.54% 8.19% 27.23% 28.28% -
  Horiz. % 222.36% 209.58% 182.84% 176.59% 163.22% 128.28% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 244 - - 46,085 35,942 35,091 - -
  YoY % 0.00% 0.00% 0.00% 28.22% 2.43% 0.00% -
  Horiz. % 0.70% 0.00% 0.00% 131.33% 102.43% 100.00% -
Div Payout % 0.41 % - % - % 43.10 % 41.46 % 50.71 % - % -
  YoY % 0.00% 0.00% 0.00% 3.96% -18.24% 0.00% -
  Horiz. % 0.81% 0.00% 0.00% 84.99% 81.76% 100.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 778,576 733,831 640,204 618,311 571,490 449,168 350,143 14.24%
  YoY % 6.10% 14.62% 3.54% 8.19% 27.23% 28.28% -
  Horiz. % 222.36% 209.58% 182.84% 176.59% 163.22% 128.28% 100.00%
NOSH 407,631 398,821 374,388 384,044 359,427 350,912 309,861 4.67%
  YoY % 2.21% 6.53% -2.51% 6.85% 2.43% 13.25% -
  Horiz. % 131.55% 128.71% 120.82% 123.94% 116.00% 113.25% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 29.03 % 19.38 % 22.37 % 22.69 % 34.35 % 36.11 % 34.13 % -2.66%
  YoY % 49.79% -13.37% -1.41% -33.94% -4.87% 5.80% -
  Horiz. % 85.06% 56.78% 65.54% 66.48% 100.64% 105.80% 100.00%
ROE 7.74 % 8.39 % 9.57 % 17.29 % 15.17 % 15.41 % 15.29 % -10.72%
  YoY % -7.75% -12.33% -44.65% 13.97% -1.56% 0.78% -
  Horiz. % 50.62% 54.87% 62.59% 113.08% 99.22% 100.78% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 50.91 79.69 73.15 122.69 70.21 54.62 50.64 0.09%
  YoY % -36.11% 8.94% -40.38% 74.75% 28.54% 7.86% -
  Horiz. % 100.53% 157.37% 144.45% 242.28% 138.65% 107.86% 100.00%
EPS 14.78 15.44 16.36 27.84 24.12 19.72 17.28 -2.57%
  YoY % -4.27% -5.62% -41.24% 15.42% 22.31% 14.12% -
  Horiz. % 85.53% 89.35% 94.68% 161.11% 139.58% 114.12% 100.00%
DPS 0.06 0.00 0.00 12.00 10.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 0.60% 0.00% 0.00% 120.00% 100.00% 100.00% -
NAPS 1.9100 1.8400 1.7100 1.6100 1.5900 1.2800 1.1300 9.14%
  YoY % 3.80% 7.60% 6.21% 1.26% 24.22% 13.27% -
  Horiz. % 169.03% 162.83% 151.33% 142.48% 140.71% 113.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 39.23 60.08 51.77 89.07 47.70 36.23 29.66 4.77%
  YoY % -34.70% 16.05% -41.88% 86.73% 31.66% 22.15% -
  Horiz. % 132.27% 202.56% 174.54% 300.30% 160.82% 122.15% 100.00%
EPS 11.39 11.64 11.58 20.21 16.39 13.08 10.12 1.99%
  YoY % -2.15% 0.52% -42.70% 23.31% 25.31% 29.25% -
  Horiz. % 112.55% 115.02% 114.43% 199.70% 161.96% 129.25% 100.00%
DPS 0.05 0.00 0.00 8.71 6.79 6.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 28.28% 2.41% 0.00% -
  Horiz. % 0.75% 0.00% 0.00% 131.37% 102.41% 100.00% -
NAPS 1.4718 1.3872 1.2102 1.1688 1.0803 0.8491 0.6619 14.24%
  YoY % 6.10% 14.63% 3.54% 8.19% 27.23% 28.28% -
  Horiz. % 222.36% 209.58% 182.84% 176.58% 163.21% 128.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.9700 1.6000 1.7400 1.7600 2.8800 1.2800 1.2900 -
P/RPS 3.87 2.01 2.38 1.43 4.10 2.34 2.55 7.20%
  YoY % 92.54% -15.55% 66.43% -65.12% 75.21% -8.24% -
  Horiz. % 151.76% 78.82% 93.33% 56.08% 160.78% 91.76% 100.00%
P/EPS 13.33 10.36 10.64 6.32 11.94 6.49 7.47 10.13%
  YoY % 28.67% -2.63% 68.35% -47.07% 83.98% -13.12% -
  Horiz. % 178.45% 138.69% 142.44% 84.61% 159.84% 86.88% 100.00%
EY 7.50 9.65 9.40 15.82 8.38 15.41 13.40 -9.22%
  YoY % -22.28% 2.66% -40.58% 88.78% -45.62% 15.00% -
  Horiz. % 55.97% 72.01% 70.15% 118.06% 62.54% 115.00% 100.00%
DY 0.03 0.00 0.00 6.82 3.47 7.81 0.00 -
  YoY % 0.00% 0.00% 0.00% 96.54% -55.57% 0.00% -
  Horiz. % 0.38% 0.00% 0.00% 87.32% 44.43% 100.00% -
P/NAPS 1.03 0.87 1.02 1.09 1.81 1.00 1.14 -1.68%
  YoY % 18.39% -14.71% -6.42% -39.78% 81.00% -12.28% -
  Horiz. % 90.35% 76.32% 89.47% 95.61% 158.77% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 01/08/05 -
Price 1.7400 1.7000 1.9500 1.5500 2.5000 1.2800 1.3000 -
P/RPS 3.42 2.13 2.67 1.26 3.56 2.34 2.57 4.88%
  YoY % 60.56% -20.22% 111.90% -64.61% 52.14% -8.95% -
  Horiz. % 133.07% 82.88% 103.89% 49.03% 138.52% 91.05% 100.00%
P/EPS 11.77 11.01 11.92 5.57 10.36 6.49 7.52 7.75%
  YoY % 6.90% -7.63% 114.00% -46.24% 59.63% -13.70% -
  Horiz. % 156.52% 146.41% 158.51% 74.07% 137.77% 86.30% 100.00%
EY 8.49 9.08 8.39 17.96 9.65 15.41 13.29 -7.19%
  YoY % -6.50% 8.22% -53.29% 86.11% -37.38% 15.95% -
  Horiz. % 63.88% 68.32% 63.13% 135.14% 72.61% 115.95% 100.00%
DY 0.03 0.00 0.00 7.74 4.00 7.81 0.00 -
  YoY % 0.00% 0.00% 0.00% 93.50% -48.78% 0.00% -
  Horiz. % 0.38% 0.00% 0.00% 99.10% 51.22% 100.00% -
P/NAPS 0.91 0.92 1.14 0.96 1.57 1.00 1.15 -3.82%
  YoY % -1.09% -19.30% 18.75% -38.85% 57.00% -13.04% -
  Horiz. % 79.13% 80.00% 99.13% 83.48% 136.52% 86.96% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers