Highlights

[YNHPROP] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     0.91%    YoY -     -42.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 278,574 207,512 317,804 273,854 471,184 252,350 191,660 6.42%
  YoY % 34.24% -34.70% 16.05% -41.88% 86.72% 31.67% -
  Horiz. % 145.35% 108.27% 165.82% 142.89% 245.84% 131.67% 100.00%
PBT 69,076 79,454 87,268 82,114 145,594 115,644 93,420 -4.90%
  YoY % -13.06% -8.95% 6.28% -43.60% 25.90% 23.79% -
  Horiz. % 73.94% 85.05% 93.41% 87.90% 155.85% 123.79% 100.00%
Tax -15,252 -19,206 -25,690 -20,864 -38,676 -28,950 -24,220 -7.41%
  YoY % 20.59% 25.24% -23.13% 46.05% -33.60% -19.53% -
  Horiz. % 62.97% 79.30% 106.07% 86.14% 159.69% 119.53% 100.00%
NP 53,824 60,248 61,578 61,250 106,918 86,694 69,200 -4.10%
  YoY % -10.66% -2.16% 0.54% -42.71% 23.33% 25.28% -
  Horiz. % 77.78% 87.06% 88.99% 88.51% 154.51% 125.28% 100.00%
NP to SH 53,824 60,248 61,578 61,250 106,918 86,694 69,200 -4.10%
  YoY % -10.66% -2.16% 0.54% -42.71% 23.33% 25.28% -
  Horiz. % 77.78% 87.06% 88.99% 88.51% 154.51% 125.28% 100.00%
Tax Rate 22.08 % 24.17 % 29.44 % 25.41 % 26.56 % 25.03 % 25.93 % -2.64%
  YoY % -8.65% -17.90% 15.86% -4.33% 6.11% -3.47% -
  Horiz. % 85.15% 93.21% 113.54% 97.99% 102.43% 96.53% 100.00%
Total Cost 224,750 147,264 256,226 212,604 364,266 165,656 122,460 10.64%
  YoY % 52.62% -42.53% 20.52% -41.63% 119.89% 35.27% -
  Horiz. % 183.53% 120.25% 209.23% 173.61% 297.46% 135.27% 100.00%
Net Worth 809,414 778,576 733,831 640,204 618,311 571,490 449,168 10.30%
  YoY % 3.96% 6.10% 14.62% 3.54% 8.19% 27.23% -
  Horiz. % 180.20% 173.34% 163.38% 142.53% 137.66% 127.23% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 16,434 244 - - 46,085 35,942 35,091 -11.87%
  YoY % 6,619.63% 0.00% 0.00% 0.00% 28.22% 2.43% -
  Horiz. % 46.83% 0.70% 0.00% 0.00% 131.33% 102.43% 100.00%
Div Payout % 30.53 % 0.41 % - % - % 43.10 % 41.46 % 50.71 % -8.10%
  YoY % 7,346.34% 0.00% 0.00% 0.00% 3.96% -18.24% -
  Horiz. % 60.21% 0.81% 0.00% 0.00% 84.99% 81.76% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 809,414 778,576 733,831 640,204 618,311 571,490 449,168 10.30%
  YoY % 3.96% 6.10% 14.62% 3.54% 8.19% 27.23% -
  Horiz. % 180.20% 173.34% 163.38% 142.53% 137.66% 127.23% 100.00%
NOSH 410,870 407,631 398,821 374,388 384,044 359,427 350,912 2.66%
  YoY % 0.79% 2.21% 6.53% -2.51% 6.85% 2.43% -
  Horiz. % 117.09% 116.16% 113.65% 106.69% 109.44% 102.43% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.32 % 29.03 % 19.38 % 22.37 % 22.69 % 34.35 % 36.11 % -9.89%
  YoY % -33.45% 49.79% -13.37% -1.41% -33.94% -4.87% -
  Horiz. % 53.50% 80.39% 53.67% 61.95% 62.84% 95.13% 100.00%
ROE 6.65 % 7.74 % 8.39 % 9.57 % 17.29 % 15.17 % 15.41 % -13.06%
  YoY % -14.08% -7.75% -12.33% -44.65% 13.97% -1.56% -
  Horiz. % 43.15% 50.23% 54.45% 62.10% 112.20% 98.44% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 67.80 50.91 79.69 73.15 122.69 70.21 54.62 3.66%
  YoY % 33.18% -36.11% 8.94% -40.38% 74.75% 28.54% -
  Horiz. % 124.13% 93.21% 145.90% 133.93% 224.62% 128.54% 100.00%
EPS 13.10 14.78 15.44 16.36 27.84 24.12 19.72 -6.58%
  YoY % -11.37% -4.27% -5.62% -41.24% 15.42% 22.31% -
  Horiz. % 66.43% 74.95% 78.30% 82.96% 141.18% 122.31% 100.00%
DPS 4.00 0.06 0.00 0.00 12.00 10.00 10.00 -14.15%
  YoY % 6,566.67% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 40.00% 0.60% 0.00% 0.00% 120.00% 100.00% 100.00%
NAPS 1.9700 1.9100 1.8400 1.7100 1.6100 1.5900 1.2800 7.44%
  YoY % 3.14% 3.80% 7.60% 6.21% 1.26% 24.22% -
  Horiz. % 153.91% 149.22% 143.75% 133.59% 125.78% 124.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.66 39.23 60.08 51.77 89.07 47.70 36.23 6.43%
  YoY % 34.23% -34.70% 16.05% -41.88% 86.73% 31.66% -
  Horiz. % 145.35% 108.28% 165.83% 142.89% 245.85% 131.66% 100.00%
EPS 10.17 11.39 11.64 11.58 20.21 16.39 13.08 -4.10%
  YoY % -10.71% -2.15% 0.52% -42.70% 23.31% 25.31% -
  Horiz. % 77.75% 87.08% 88.99% 88.53% 154.51% 125.31% 100.00%
DPS 3.11 0.05 0.00 0.00 8.71 6.79 6.63 -11.84%
  YoY % 6,120.00% 0.00% 0.00% 0.00% 28.28% 2.41% -
  Horiz. % 46.91% 0.75% 0.00% 0.00% 131.37% 102.41% 100.00%
NAPS 1.5301 1.4718 1.3872 1.2102 1.1688 1.0803 0.8491 10.30%
  YoY % 3.96% 6.10% 14.63% 3.54% 8.19% 27.23% -
  Horiz. % 180.20% 173.34% 163.37% 142.53% 137.65% 127.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.9400 1.9700 1.6000 1.7400 1.7600 2.8800 1.2800 -
P/RPS 2.86 3.87 2.01 2.38 1.43 4.10 2.34 3.40%
  YoY % -26.10% 92.54% -15.55% 66.43% -65.12% 75.21% -
  Horiz. % 122.22% 165.38% 85.90% 101.71% 61.11% 175.21% 100.00%
P/EPS 14.81 13.33 10.36 10.64 6.32 11.94 6.49 14.73%
  YoY % 11.10% 28.67% -2.63% 68.35% -47.07% 83.98% -
  Horiz. % 228.20% 205.39% 159.63% 163.94% 97.38% 183.98% 100.00%
EY 6.75 7.50 9.65 9.40 15.82 8.38 15.41 -12.84%
  YoY % -10.00% -22.28% 2.66% -40.58% 88.78% -45.62% -
  Horiz. % 43.80% 48.67% 62.62% 61.00% 102.66% 54.38% 100.00%
DY 2.06 0.03 0.00 0.00 6.82 3.47 7.81 -19.90%
  YoY % 6,766.67% 0.00% 0.00% 0.00% 96.54% -55.57% -
  Horiz. % 26.38% 0.38% 0.00% 0.00% 87.32% 44.43% 100.00%
P/NAPS 0.98 1.03 0.87 1.02 1.09 1.81 1.00 -0.34%
  YoY % -4.85% 18.39% -14.71% -6.42% -39.78% 81.00% -
  Horiz. % 98.00% 103.00% 87.00% 102.00% 109.00% 181.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 -
Price 1.9200 1.7400 1.7000 1.9500 1.5500 2.5000 1.2800 -
P/RPS 2.83 3.42 2.13 2.67 1.26 3.56 2.34 3.22%
  YoY % -17.25% 60.56% -20.22% 111.90% -64.61% 52.14% -
  Horiz. % 120.94% 146.15% 91.03% 114.10% 53.85% 152.14% 100.00%
P/EPS 14.66 11.77 11.01 11.92 5.57 10.36 6.49 14.53%
  YoY % 24.55% 6.90% -7.63% 114.00% -46.24% 59.63% -
  Horiz. % 225.89% 181.36% 169.65% 183.67% 85.82% 159.63% 100.00%
EY 6.82 8.49 9.08 8.39 17.96 9.65 15.41 -12.69%
  YoY % -19.67% -6.50% 8.22% -53.29% 86.11% -37.38% -
  Horiz. % 44.26% 55.09% 58.92% 54.45% 116.55% 62.62% 100.00%
DY 2.08 0.03 0.00 0.00 7.74 4.00 7.81 -19.77%
  YoY % 6,833.33% 0.00% 0.00% 0.00% 93.50% -48.78% -
  Horiz. % 26.63% 0.38% 0.00% 0.00% 99.10% 51.22% 100.00%
P/NAPS 0.97 0.91 0.92 1.14 0.96 1.57 1.00 -0.51%
  YoY % 6.59% -1.09% -19.30% 18.75% -38.85% 57.00% -
  Horiz. % 97.00% 91.00% 92.00% 114.00% 96.00% 157.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers