Highlights

[YNHPROP] YoY Annualized Quarter Result on 2008-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -5.67%    YoY -     14.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 210,688 285,296 295,749 420,876 242,124 246,400 172,076 3.43%
  YoY % -26.15% -3.53% -29.73% 73.83% -1.74% 43.19% -
  Horiz. % 122.44% 165.80% 171.87% 244.59% 140.71% 143.19% 100.00%
PBT 80,797 82,614 78,750 137,889 117,278 95,998 73,962 1.48%
  YoY % -2.20% 4.91% -42.89% 17.57% 22.17% 29.79% -
  Horiz. % 109.24% 111.70% 106.47% 186.43% 158.56% 129.79% 100.00%
Tax -27,170 -20,554 -20,069 -37,033 -28,922 -25,470 -19,848 5.37%
  YoY % -32.19% -2.42% 45.81% -28.04% -13.55% -28.33% -
  Horiz. % 136.89% 103.56% 101.12% 186.58% 145.72% 128.33% 100.00%
NP 53,626 62,060 58,681 100,856 88,356 70,528 54,114 -0.15%
  YoY % -13.59% 5.76% -41.82% 14.15% 25.28% 30.33% -
  Horiz. % 99.10% 114.68% 108.44% 186.37% 163.28% 130.33% 100.00%
NP to SH 53,626 62,060 58,681 100,856 88,356 70,528 54,114 -0.15%
  YoY % -13.59% 5.76% -41.82% 14.15% 25.28% 30.33% -
  Horiz. % 99.10% 114.68% 108.44% 186.37% 163.28% 130.33% 100.00%
Tax Rate 33.63 % 24.88 % 25.48 % 26.86 % 24.66 % 26.53 % 26.84 % 3.83%
  YoY % 35.17% -2.35% -5.14% 8.92% -7.05% -1.15% -
  Horiz. % 125.30% 92.70% 94.93% 100.07% 91.88% 98.85% 100.00%
Total Cost 157,061 223,236 237,068 320,020 153,768 175,872 117,961 4.88%
  YoY % -29.64% -5.83% -25.92% 108.12% -12.57% 49.09% -
  Horiz. % 133.15% 189.25% 200.97% 271.29% 130.35% 149.09% 100.00%
Net Worth 783,188 735,131 663,959 620,264 608,158 467,142 377,169 12.94%
  YoY % 6.54% 10.72% 7.04% 1.99% 30.19% 23.85% -
  Horiz. % 207.65% 194.91% 176.04% 164.45% 161.24% 123.85% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,321 7,990 - 30,256 49,443 46,831 12,378 -6.40%
  YoY % 4.14% 0.00% 0.00% -38.81% 5.58% 278.32% -
  Horiz. % 67.22% 64.55% 0.00% 244.42% 399.42% 378.32% 100.00%
Div Payout % 15.52 % 12.88 % - % 30.00 % 55.96 % 66.40 % 22.88 % -6.26%
  YoY % 20.50% 0.00% 0.00% -46.39% -15.72% 190.21% -
  Horiz. % 67.83% 56.29% 0.00% 131.12% 244.58% 290.21% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 783,188 735,131 663,959 620,264 608,158 467,142 377,169 12.94%
  YoY % 6.54% 10.72% 7.04% 1.99% 30.19% 23.85% -
  Horiz. % 207.65% 194.91% 176.04% 164.45% 161.24% 123.85% 100.00%
NOSH 407,910 399,527 379,405 378,210 370,828 351,235 322,366 4.00%
  YoY % 2.10% 5.30% 0.32% 1.99% 5.58% 8.96% -
  Horiz. % 126.54% 123.94% 117.69% 117.32% 115.03% 108.96% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.45 % 21.75 % 19.84 % 23.96 % 36.49 % 28.62 % 31.45 % -3.46%
  YoY % 17.01% 9.63% -17.20% -34.34% 27.50% -9.00% -
  Horiz. % 80.92% 69.16% 63.08% 76.18% 116.03% 91.00% 100.00%
ROE 6.85 % 8.44 % 8.84 % 16.26 % 14.53 % 15.10 % 14.35 % -11.59%
  YoY % -18.84% -4.52% -45.63% 11.91% -3.77% 5.23% -
  Horiz. % 47.74% 58.82% 61.60% 113.31% 101.25% 105.23% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 51.65 71.41 77.95 111.28 65.29 70.15 53.38 -0.55%
  YoY % -27.67% -8.39% -29.95% 70.44% -6.93% 31.42% -
  Horiz. % 96.76% 133.78% 146.03% 208.47% 122.31% 131.42% 100.00%
EPS 13.15 15.53 15.47 26.67 23.83 20.08 16.79 -3.99%
  YoY % -15.33% 0.39% -41.99% 11.92% 18.68% 19.59% -
  Horiz. % 78.32% 92.50% 92.14% 158.84% 141.93% 119.59% 100.00%
DPS 2.04 2.00 0.00 8.00 13.33 13.33 3.84 -10.00%
  YoY % 2.00% 0.00% 0.00% -39.98% 0.00% 247.14% -
  Horiz. % 53.12% 52.08% 0.00% 208.33% 347.14% 347.14% 100.00%
NAPS 1.9200 1.8400 1.7500 1.6400 1.6400 1.3300 1.1700 8.60%
  YoY % 4.35% 5.14% 6.71% 0.00% 23.31% 13.68% -
  Horiz. % 164.10% 157.26% 149.57% 140.17% 140.17% 113.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.83 53.93 55.91 79.56 45.77 46.58 32.53 3.43%
  YoY % -26.14% -3.54% -29.73% 73.83% -1.74% 43.19% -
  Horiz. % 122.44% 165.79% 171.87% 244.57% 140.70% 143.19% 100.00%
EPS 10.14 11.73 11.09 19.07 16.70 13.33 10.23 -0.15%
  YoY % -13.55% 5.77% -41.85% 14.19% 25.28% 30.30% -
  Horiz. % 99.12% 114.66% 108.41% 186.41% 163.25% 130.30% 100.00%
DPS 1.57 1.51 0.00 5.72 9.35 8.85 2.34 -6.43%
  YoY % 3.97% 0.00% 0.00% -38.82% 5.65% 278.21% -
  Horiz. % 67.09% 64.53% 0.00% 244.44% 399.57% 378.21% 100.00%
NAPS 1.4805 1.3897 1.2551 1.1725 1.1496 0.8831 0.7130 12.94%
  YoY % 6.53% 10.72% 7.04% 1.99% 30.18% 23.86% -
  Horiz. % 207.64% 194.91% 176.03% 164.45% 161.23% 123.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.6900 1.7300 1.9000 1.4000 2.6700 1.3000 1.2000 -
P/RPS 3.27 2.42 2.44 1.26 4.09 1.85 2.25 6.43%
  YoY % 35.12% -0.82% 93.65% -69.19% 121.08% -17.78% -
  Horiz. % 145.33% 107.56% 108.44% 56.00% 181.78% 82.22% 100.00%
P/EPS 12.85 11.14 12.28 5.25 11.21 6.47 7.15 10.26%
  YoY % 15.35% -9.28% 133.90% -53.17% 73.26% -9.51% -
  Horiz. % 179.72% 155.80% 171.75% 73.43% 156.78% 90.49% 100.00%
EY 7.78 8.98 8.14 19.05 8.92 15.45 13.99 -9.31%
  YoY % -13.36% 10.32% -57.27% 113.57% -42.27% 10.44% -
  Horiz. % 55.61% 64.19% 58.18% 136.17% 63.76% 110.44% 100.00%
DY 1.21 1.16 0.00 5.71 4.99 10.26 3.20 -14.96%
  YoY % 4.31% 0.00% 0.00% 14.43% -51.36% 220.63% -
  Horiz. % 37.81% 36.25% 0.00% 178.44% 155.94% 320.62% 100.00%
P/NAPS 0.88 0.94 1.09 0.85 1.63 0.98 1.03 -2.59%
  YoY % -6.38% -13.76% 28.24% -47.85% 66.33% -4.85% -
  Horiz. % 85.44% 91.26% 105.83% 82.52% 158.25% 95.15% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 -
Price 1.7900 1.7700 1.6700 1.1600 2.6800 1.3700 1.2400 -
P/RPS 3.47 2.48 2.14 1.04 4.10 1.95 2.32 6.94%
  YoY % 39.92% 15.89% 105.77% -74.63% 110.26% -15.95% -
  Horiz. % 149.57% 106.90% 92.24% 44.83% 176.72% 84.05% 100.00%
P/EPS 13.62 11.39 10.80 4.35 11.25 6.82 7.39 10.72%
  YoY % 19.58% 5.46% 148.28% -61.33% 64.96% -7.71% -
  Horiz. % 184.30% 154.13% 146.14% 58.86% 152.23% 92.29% 100.00%
EY 7.34 8.78 9.26 22.99 8.89 14.66 13.54 -9.70%
  YoY % -16.40% -5.18% -59.72% 158.61% -39.36% 8.27% -
  Horiz. % 54.21% 64.84% 68.39% 169.79% 65.66% 108.27% 100.00%
DY 1.14 1.13 0.00 6.90 4.98 9.73 3.10 -15.35%
  YoY % 0.88% 0.00% 0.00% 38.55% -48.82% 213.87% -
  Horiz. % 36.77% 36.45% 0.00% 222.58% 160.65% 313.87% 100.00%
P/NAPS 0.93 0.96 0.95 0.71 1.63 1.03 1.06 -2.16%
  YoY % -3.12% 1.05% 33.80% -56.44% 58.25% -2.83% -
  Horiz. % 87.74% 90.57% 89.62% 66.98% 153.77% 97.17% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers