Highlights

[YNHPROP] YoY Annualized Quarter Result on 2007-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 12-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     1.92%    YoY -     25.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 285,296 295,749 420,876 242,124 246,400 172,076 112,981 16.69%
  YoY % -3.53% -29.73% 73.83% -1.74% 43.19% 52.30% -
  Horiz. % 252.52% 261.77% 372.52% 214.30% 218.09% 152.30% 100.00%
PBT 82,614 78,750 137,889 117,278 95,998 73,962 50,540 8.53%
  YoY % 4.91% -42.89% 17.57% 22.17% 29.79% 46.34% -
  Horiz. % 163.46% 155.82% 272.83% 232.05% 189.95% 146.34% 100.00%
Tax -20,554 -20,069 -37,033 -28,922 -25,470 -19,848 -12,421 8.75%
  YoY % -2.42% 45.81% -28.04% -13.55% -28.33% -59.79% -
  Horiz. % 165.48% 161.57% 298.14% 232.85% 205.06% 159.79% 100.00%
NP 62,060 58,681 100,856 88,356 70,528 54,114 38,118 8.46%
  YoY % 5.76% -41.82% 14.15% 25.28% 30.33% 41.96% -
  Horiz. % 162.81% 153.94% 264.58% 231.79% 185.02% 141.96% 100.00%
NP to SH 62,060 58,681 100,856 88,356 70,528 54,114 38,118 8.46%
  YoY % 5.76% -41.82% 14.15% 25.28% 30.33% 41.96% -
  Horiz. % 162.81% 153.94% 264.58% 231.79% 185.02% 141.96% 100.00%
Tax Rate 24.88 % 25.48 % 26.86 % 24.66 % 26.53 % 26.84 % 24.58 % 0.20%
  YoY % -2.35% -5.14% 8.92% -7.05% -1.15% 9.19% -
  Horiz. % 101.22% 103.66% 109.28% 100.33% 107.93% 109.19% 100.00%
Total Cost 223,236 237,068 320,020 153,768 175,872 117,961 74,862 19.96%
  YoY % -5.83% -25.92% 108.12% -12.57% 49.09% 57.57% -
  Horiz. % 298.19% 316.67% 427.48% 205.40% 234.93% 157.57% 100.00%
Net Worth 735,131 663,959 620,264 608,158 467,142 377,169 270,574 18.12%
  YoY % 10.72% 7.04% 1.99% 30.19% 23.85% 39.40% -
  Horiz. % 271.69% 245.39% 229.24% 224.77% 172.65% 139.40% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,990 - 30,256 49,443 46,831 12,378 22,122 -15.60%
  YoY % 0.00% 0.00% -38.81% 5.58% 278.32% -44.04% -
  Horiz. % 36.12% 0.00% 136.77% 223.50% 211.69% 55.96% 100.00%
Div Payout % 12.88 % - % 30.00 % 55.96 % 66.40 % 22.88 % 58.04 % -22.18%
  YoY % 0.00% 0.00% -46.39% -15.72% 190.21% -60.58% -
  Horiz. % 22.19% 0.00% 51.69% 96.42% 114.40% 39.42% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 735,131 663,959 620,264 608,158 467,142 377,169 270,574 18.12%
  YoY % 10.72% 7.04% 1.99% 30.19% 23.85% 39.40% -
  Horiz. % 271.69% 245.39% 229.24% 224.77% 172.65% 139.40% 100.00%
NOSH 399,527 379,405 378,210 370,828 351,235 322,366 255,258 7.75%
  YoY % 5.30% 0.32% 1.99% 5.58% 8.96% 26.29% -
  Horiz. % 156.52% 148.64% 148.17% 145.28% 137.60% 126.29% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.75 % 19.84 % 23.96 % 36.49 % 28.62 % 31.45 % 33.74 % -7.05%
  YoY % 9.63% -17.20% -34.34% 27.50% -9.00% -6.79% -
  Horiz. % 64.46% 58.80% 71.01% 108.15% 84.83% 93.21% 100.00%
ROE 8.44 % 8.84 % 16.26 % 14.53 % 15.10 % 14.35 % 14.09 % -8.18%
  YoY % -4.52% -45.63% 11.91% -3.77% 5.23% 1.85% -
  Horiz. % 59.90% 62.74% 115.40% 103.12% 107.17% 101.85% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 71.41 77.95 111.28 65.29 70.15 53.38 44.26 8.30%
  YoY % -8.39% -29.95% 70.44% -6.93% 31.42% 20.61% -
  Horiz. % 161.34% 176.12% 251.42% 147.51% 158.50% 120.61% 100.00%
EPS 15.53 15.47 26.67 23.83 20.08 16.79 14.93 0.66%
  YoY % 0.39% -41.99% 11.92% 18.68% 19.59% 12.46% -
  Horiz. % 104.02% 103.62% 178.63% 159.61% 134.49% 112.46% 100.00%
DPS 2.00 0.00 8.00 13.33 13.33 3.84 8.67 -21.68%
  YoY % 0.00% 0.00% -39.98% 0.00% 247.14% -55.71% -
  Horiz. % 23.07% 0.00% 92.27% 153.75% 153.75% 44.29% 100.00%
NAPS 1.8400 1.7500 1.6400 1.6400 1.3300 1.1700 1.0600 9.62%
  YoY % 5.14% 6.71% 0.00% 23.31% 13.68% 10.38% -
  Horiz. % 173.58% 165.09% 154.72% 154.72% 125.47% 110.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.93 55.91 79.56 45.77 46.58 32.53 21.36 16.68%
  YoY % -3.54% -29.73% 73.83% -1.74% 43.19% 52.29% -
  Horiz. % 252.48% 261.75% 372.47% 214.28% 218.07% 152.29% 100.00%
EPS 11.73 11.09 19.07 16.70 13.33 10.23 7.21 8.45%
  YoY % 5.77% -41.85% 14.19% 25.28% 30.30% 41.89% -
  Horiz. % 162.69% 153.81% 264.49% 231.62% 184.88% 141.89% 100.00%
DPS 1.51 0.00 5.72 9.35 8.85 2.34 4.18 -15.60%
  YoY % 0.00% 0.00% -38.82% 5.65% 278.21% -44.02% -
  Horiz. % 36.12% 0.00% 136.84% 223.68% 211.72% 55.98% 100.00%
NAPS 1.3897 1.2551 1.1725 1.1496 0.8831 0.7130 0.5115 18.12%
  YoY % 10.72% 7.04% 1.99% 30.18% 23.86% 39.39% -
  Horiz. % 271.69% 245.38% 229.23% 224.75% 172.65% 139.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.7300 1.9000 1.4000 2.6700 1.3000 1.2000 1.3100 -
P/RPS 2.42 2.44 1.26 4.09 1.85 2.25 2.96 -3.30%
  YoY % -0.82% 93.65% -69.19% 121.08% -17.78% -23.99% -
  Horiz. % 81.76% 82.43% 42.57% 138.18% 62.50% 76.01% 100.00%
P/EPS 11.14 12.28 5.25 11.21 6.47 7.15 8.77 4.07%
  YoY % -9.28% 133.90% -53.17% 73.26% -9.51% -18.47% -
  Horiz. % 127.02% 140.02% 59.86% 127.82% 73.77% 81.53% 100.00%
EY 8.98 8.14 19.05 8.92 15.45 13.99 11.40 -3.90%
  YoY % 10.32% -57.27% 113.57% -42.27% 10.44% 22.72% -
  Horiz. % 78.77% 71.40% 167.11% 78.25% 135.53% 122.72% 100.00%
DY 1.16 0.00 5.71 4.99 10.26 3.20 6.62 -25.18%
  YoY % 0.00% 0.00% 14.43% -51.36% 220.63% -51.66% -
  Horiz. % 17.52% 0.00% 86.25% 75.38% 154.98% 48.34% 100.00%
P/NAPS 0.94 1.09 0.85 1.63 0.98 1.03 1.24 -4.51%
  YoY % -13.76% 28.24% -47.85% 66.33% -4.85% -16.94% -
  Horiz. % 75.81% 87.90% 68.55% 131.45% 79.03% 83.06% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 18/10/04 -
Price 1.7700 1.6700 1.1600 2.6800 1.3700 1.2400 1.2800 -
P/RPS 2.48 2.14 1.04 4.10 1.95 2.32 2.89 -2.52%
  YoY % 15.89% 105.77% -74.63% 110.26% -15.95% -19.72% -
  Horiz. % 85.81% 74.05% 35.99% 141.87% 67.47% 80.28% 100.00%
P/EPS 11.39 10.80 4.35 11.25 6.82 7.39 8.57 4.85%
  YoY % 5.46% 148.28% -61.33% 64.96% -7.71% -13.77% -
  Horiz. % 132.91% 126.02% 50.76% 131.27% 79.58% 86.23% 100.00%
EY 8.78 9.26 22.99 8.89 14.66 13.54 11.67 -4.63%
  YoY % -5.18% -59.72% 158.61% -39.36% 8.27% 16.02% -
  Horiz. % 75.24% 79.35% 197.00% 76.18% 125.62% 116.02% 100.00%
DY 1.13 0.00 6.90 4.98 9.73 3.10 6.77 -25.79%
  YoY % 0.00% 0.00% 38.55% -48.82% 213.87% -54.21% -
  Horiz. % 16.69% 0.00% 101.92% 73.56% 143.72% 45.79% 100.00%
P/NAPS 0.96 0.95 0.71 1.63 1.03 1.06 1.21 -3.78%
  YoY % 1.05% 33.80% -56.44% 58.25% -2.83% -12.40% -
  Horiz. % 79.34% 78.51% 58.68% 134.71% 85.12% 87.60% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
5. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers