Highlights

[YNHPROP] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -4.19%    YoY -     -41.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 291,488 210,688 285,296 295,749 420,876 242,124 246,400 2.84%
  YoY % 38.35% -26.15% -3.53% -29.73% 73.83% -1.74% -
  Horiz. % 118.30% 85.51% 115.79% 120.03% 170.81% 98.26% 100.00%
PBT 65,006 80,797 82,614 78,750 137,889 117,278 95,998 -6.29%
  YoY % -19.54% -2.20% 4.91% -42.89% 17.57% 22.17% -
  Horiz. % 67.72% 84.17% 86.06% 82.03% 143.64% 122.17% 100.00%
Tax -13,514 -27,170 -20,554 -20,069 -37,033 -28,922 -25,470 -10.02%
  YoY % 50.26% -32.19% -2.42% 45.81% -28.04% -13.55% -
  Horiz. % 53.06% 106.67% 80.70% 78.79% 145.40% 113.55% 100.00%
NP 51,492 53,626 62,060 58,681 100,856 88,356 70,528 -5.10%
  YoY % -3.98% -13.59% 5.76% -41.82% 14.15% 25.28% -
  Horiz. % 73.01% 76.04% 87.99% 83.20% 143.00% 125.28% 100.00%
NP to SH 51,492 53,626 62,060 58,681 100,856 88,356 70,528 -5.10%
  YoY % -3.98% -13.59% 5.76% -41.82% 14.15% 25.28% -
  Horiz. % 73.01% 76.04% 87.99% 83.20% 143.00% 125.28% 100.00%
Tax Rate 20.79 % 33.63 % 24.88 % 25.48 % 26.86 % 24.66 % 26.53 % -3.98%
  YoY % -38.18% 35.17% -2.35% -5.14% 8.92% -7.05% -
  Horiz. % 78.36% 126.76% 93.78% 96.04% 101.24% 92.95% 100.00%
Total Cost 239,996 157,061 223,236 237,068 320,020 153,768 175,872 5.31%
  YoY % 52.80% -29.64% -5.83% -25.92% 108.12% -12.57% -
  Horiz. % 136.46% 89.30% 126.93% 134.80% 181.96% 87.43% 100.00%
Net Worth 818,443 783,188 735,131 663,959 620,264 608,158 467,142 9.79%
  YoY % 4.50% 6.54% 10.72% 7.04% 1.99% 30.19% -
  Horiz. % 175.20% 167.66% 157.37% 142.13% 132.78% 130.19% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,192 8,321 7,990 - 30,256 49,443 46,831 -13.80%
  YoY % 130.65% 4.14% 0.00% 0.00% -38.81% 5.58% -
  Horiz. % 40.98% 17.77% 17.06% 0.00% 64.61% 105.58% 100.00%
Div Payout % 37.27 % 15.52 % 12.88 % - % 30.00 % 55.96 % 66.40 % -9.17%
  YoY % 140.14% 20.50% 0.00% 0.00% -46.39% -15.72% -
  Horiz. % 56.13% 23.37% 19.40% 0.00% 45.18% 84.28% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 818,443 783,188 735,131 663,959 620,264 608,158 467,142 9.79%
  YoY % 4.50% 6.54% 10.72% 7.04% 1.99% 30.19% -
  Horiz. % 175.20% 167.66% 157.37% 142.13% 132.78% 130.19% 100.00%
NOSH 411,277 407,910 399,527 379,405 378,210 370,828 351,235 2.66%
  YoY % 0.83% 2.10% 5.30% 0.32% 1.99% 5.58% -
  Horiz. % 117.09% 116.14% 113.75% 108.02% 107.68% 105.58% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.67 % 25.45 % 21.75 % 19.84 % 23.96 % 36.49 % 28.62 % -7.72%
  YoY % -30.57% 17.01% 9.63% -17.20% -34.34% 27.50% -
  Horiz. % 61.74% 88.92% 76.00% 69.32% 83.72% 127.50% 100.00%
ROE 6.29 % 6.85 % 8.44 % 8.84 % 16.26 % 14.53 % 15.10 % -13.57%
  YoY % -8.18% -18.84% -4.52% -45.63% 11.91% -3.77% -
  Horiz. % 41.66% 45.36% 55.89% 58.54% 107.68% 96.23% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.87 51.65 71.41 77.95 111.28 65.29 70.15 0.17%
  YoY % 37.21% -27.67% -8.39% -29.95% 70.44% -6.93% -
  Horiz. % 101.03% 73.63% 101.80% 111.12% 158.63% 93.07% 100.00%
EPS 12.52 13.15 15.53 15.47 26.67 23.83 20.08 -7.56%
  YoY % -4.79% -15.33% 0.39% -41.99% 11.92% 18.68% -
  Horiz. % 62.35% 65.49% 77.34% 77.04% 132.82% 118.68% 100.00%
DPS 4.67 2.04 2.00 0.00 8.00 13.33 13.33 -16.02%
  YoY % 128.92% 2.00% 0.00% 0.00% -39.98% 0.00% -
  Horiz. % 35.03% 15.30% 15.00% 0.00% 60.02% 100.00% 100.00%
NAPS 1.9900 1.9200 1.8400 1.7500 1.6400 1.6400 1.3300 6.94%
  YoY % 3.65% 4.35% 5.14% 6.71% 0.00% 23.31% -
  Horiz. % 149.62% 144.36% 138.35% 131.58% 123.31% 123.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.33 39.99 54.15 56.14 79.89 45.96 46.77 2.84%
  YoY % 38.36% -26.15% -3.54% -29.73% 73.83% -1.73% -
  Horiz. % 118.30% 85.50% 115.78% 120.03% 170.81% 98.27% 100.00%
EPS 9.77 10.18 11.78 11.14 19.14 16.77 13.39 -5.11%
  YoY % -4.03% -13.58% 5.75% -41.80% 14.13% 25.24% -
  Horiz. % 72.96% 76.03% 87.98% 83.20% 142.94% 125.24% 100.00%
DPS 3.64 1.58 1.52 0.00 5.74 9.38 8.89 -13.82%
  YoY % 130.38% 3.95% 0.00% 0.00% -38.81% 5.51% -
  Horiz. % 40.94% 17.77% 17.10% 0.00% 64.57% 105.51% 100.00%
NAPS 1.5535 1.4866 1.3954 1.2603 1.1773 1.1543 0.8867 9.79%
  YoY % 4.50% 6.54% 10.72% 7.05% 1.99% 30.18% -
  Horiz. % 175.20% 167.66% 157.37% 142.13% 132.77% 130.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.8600 1.6900 1.7300 1.9000 1.4000 2.6700 1.3000 -
P/RPS 2.62 3.27 2.42 2.44 1.26 4.09 1.85 5.97%
  YoY % -19.88% 35.12% -0.82% 93.65% -69.19% 121.08% -
  Horiz. % 141.62% 176.76% 130.81% 131.89% 68.11% 221.08% 100.00%
P/EPS 14.86 12.85 11.14 12.28 5.25 11.21 6.47 14.85%
  YoY % 15.64% 15.35% -9.28% 133.90% -53.17% 73.26% -
  Horiz. % 229.68% 198.61% 172.18% 189.80% 81.14% 173.26% 100.00%
EY 6.73 7.78 8.98 8.14 19.05 8.92 15.45 -12.92%
  YoY % -13.50% -13.36% 10.32% -57.27% 113.57% -42.27% -
  Horiz. % 43.56% 50.36% 58.12% 52.69% 123.30% 57.73% 100.00%
DY 2.51 1.21 1.16 0.00 5.71 4.99 10.26 -20.90%
  YoY % 107.44% 4.31% 0.00% 0.00% 14.43% -51.36% -
  Horiz. % 24.46% 11.79% 11.31% 0.00% 55.65% 48.64% 100.00%
P/NAPS 0.93 0.88 0.94 1.09 0.85 1.63 0.98 -0.87%
  YoY % 5.68% -6.38% -13.76% 28.24% -47.85% 66.33% -
  Horiz. % 94.90% 89.80% 95.92% 111.22% 86.73% 166.33% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 -
Price 1.8700 1.7900 1.7700 1.6700 1.1600 2.6800 1.3700 -
P/RPS 2.64 3.47 2.48 2.14 1.04 4.10 1.95 5.17%
  YoY % -23.92% 39.92% 15.89% 105.77% -74.63% 110.26% -
  Horiz. % 135.38% 177.95% 127.18% 109.74% 53.33% 210.26% 100.00%
P/EPS 14.94 13.62 11.39 10.80 4.35 11.25 6.82 13.95%
  YoY % 9.69% 19.58% 5.46% 148.28% -61.33% 64.96% -
  Horiz. % 219.06% 199.71% 167.01% 158.36% 63.78% 164.96% 100.00%
EY 6.70 7.34 8.78 9.26 22.99 8.89 14.66 -12.22%
  YoY % -8.72% -16.40% -5.18% -59.72% 158.61% -39.36% -
  Horiz. % 45.70% 50.07% 59.89% 63.17% 156.82% 60.64% 100.00%
DY 2.50 1.14 1.13 0.00 6.90 4.98 9.73 -20.25%
  YoY % 119.30% 0.88% 0.00% 0.00% 38.55% -48.82% -
  Horiz. % 25.69% 11.72% 11.61% 0.00% 70.91% 51.18% 100.00%
P/NAPS 0.94 0.93 0.96 0.95 0.71 1.63 1.03 -1.51%
  YoY % 1.08% -3.12% 1.05% 33.80% -56.44% 58.25% -
  Horiz. % 91.26% 90.29% 93.20% 92.23% 68.93% 158.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

454  479  533  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.19-0.015 
 FINTEC 0.10+0.01 
 VC 0.080.00 
 AT 0.095-0.005 
 MQTECH 0.08-0.01 
 DGB 0.050.00 
 MLAB 0.0550.00 
 AIRASIA 0.75+0.045 
 IRIS 0.275-0.015 
 LUSTER 0.135+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers