Highlights

[YNHPROP] YoY Annualized Quarter Result on 2008-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -19.79%    YoY -     0.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 214,086 259,709 246,584 348,666 280,347 255,060 168,709 4.05%
  YoY % -17.57% 5.32% -29.28% 24.37% 9.91% 51.18% -
  Horiz. % 126.90% 153.94% 146.16% 206.67% 166.17% 151.18% 100.00%
PBT 65,224 71,453 70,543 111,105 109,495 93,718 75,008 -2.30%
  YoY % -8.72% 1.29% -36.51% 1.47% 16.83% 24.94% -
  Horiz. % 86.96% 95.26% 94.05% 148.12% 145.98% 124.94% 100.00%
Tax -20,936 -19,123 -18,631 -30,210 -28,634 -24,233 -21,440 -0.40%
  YoY % -9.48% -2.64% 38.33% -5.50% -18.16% -13.03% -
  Horiz. % 97.65% 89.19% 86.90% 140.90% 133.55% 113.03% 100.00%
NP 44,288 52,330 51,912 80,895 80,861 69,485 53,568 -3.12%
  YoY % -15.37% 0.81% -35.83% 0.04% 16.37% 29.71% -
  Horiz. % 82.68% 97.69% 96.91% 151.01% 150.95% 129.71% 100.00%
NP to SH 44,288 52,330 51,912 80,895 80,861 69,485 53,568 -3.12%
  YoY % -15.37% 0.81% -35.83% 0.04% 16.37% 29.71% -
  Horiz. % 82.68% 97.69% 96.91% 151.01% 150.95% 129.71% 100.00%
Tax Rate 32.10 % 26.76 % 26.41 % 27.19 % 26.15 % 25.86 % 28.58 % 1.95%
  YoY % 19.96% 1.33% -2.87% 3.98% 1.12% -9.52% -
  Horiz. % 112.32% 93.63% 92.41% 95.14% 91.50% 90.48% 100.00%
Total Cost 169,798 207,379 194,672 267,771 199,486 185,575 115,141 6.69%
  YoY % -18.12% 6.53% -27.30% 34.23% 7.50% 61.17% -
  Horiz. % 147.47% 180.11% 169.07% 232.56% 173.25% 161.17% 100.00%
Net Worth 787,929 743,530 673,921 620,185 633,439 485,493 411,960 11.41%
  YoY % 5.97% 10.33% 8.66% -2.09% 30.47% 17.85% -
  Horiz. % 191.26% 180.49% 163.59% 150.54% 153.76% 117.85% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 18,371 17,988 - 22,552 37,704 35,180 32,956 -9.28%
  YoY % 2.13% 0.00% 0.00% -40.19% 7.17% 6.75% -
  Horiz. % 55.74% 54.58% 0.00% 68.43% 114.41% 106.75% 100.00%
Div Payout % 41.48 % 34.38 % - % 27.88 % 46.63 % 50.63 % 61.52 % -6.36%
  YoY % 20.65% 0.00% 0.00% -40.21% -7.90% -17.70% -
  Horiz. % 67.43% 55.88% 0.00% 45.32% 75.80% 82.30% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 787,929 743,530 673,921 620,185 633,439 485,493 411,960 11.41%
  YoY % 5.97% 10.33% 8.66% -2.09% 30.47% 17.85% -
  Horiz. % 191.26% 180.49% 163.59% 150.54% 153.76% 117.85% 100.00%
NOSH 408,253 399,747 380,746 375,870 377,047 351,807 329,568 3.63%
  YoY % 2.13% 4.99% 1.30% -0.31% 7.17% 6.75% -
  Horiz. % 123.88% 121.29% 115.53% 114.05% 114.41% 106.75% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.69 % 20.15 % 21.05 % 23.20 % 28.84 % 27.24 % 31.75 % -6.89%
  YoY % 2.68% -4.28% -9.27% -19.56% 5.87% -14.20% -
  Horiz. % 65.17% 63.46% 66.30% 73.07% 90.83% 85.80% 100.00%
ROE 5.62 % 7.04 % 7.70 % 13.04 % 12.77 % 14.31 % 13.00 % -13.04%
  YoY % -20.17% -8.57% -40.95% 2.11% -10.76% 10.08% -
  Horiz. % 43.23% 54.15% 59.23% 100.31% 98.23% 110.08% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 52.44 64.97 64.76 92.76 74.35 72.50 51.19 0.40%
  YoY % -19.29% 0.32% -30.19% 24.76% 2.55% 41.63% -
  Horiz. % 102.44% 126.92% 126.51% 181.21% 145.24% 141.63% 100.00%
EPS 10.84 13.09 13.63 21.52 21.45 19.75 16.26 -6.53%
  YoY % -17.19% -3.96% -36.66% 0.33% 8.61% 21.46% -
  Horiz. % 66.67% 80.50% 83.83% 132.35% 131.92% 121.46% 100.00%
DPS 4.50 4.50 0.00 6.00 10.00 10.00 10.00 -12.46%
  YoY % 0.00% 0.00% 0.00% -40.00% 0.00% 0.00% -
  Horiz. % 45.00% 45.00% 0.00% 60.00% 100.00% 100.00% 100.00%
NAPS 1.9300 1.8600 1.7700 1.6500 1.6800 1.3800 1.2500 7.50%
  YoY % 3.76% 5.08% 7.27% -1.79% 21.74% 10.40% -
  Horiz. % 154.40% 148.80% 141.60% 132.00% 134.40% 110.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.47 49.09 46.61 65.91 53.00 48.22 31.89 4.05%
  YoY % -17.56% 5.32% -29.28% 24.36% 9.91% 51.21% -
  Horiz. % 126.90% 153.94% 146.16% 206.68% 166.20% 151.21% 100.00%
EPS 8.37 9.89 9.81 15.29 15.29 13.14 10.13 -3.13%
  YoY % -15.37% 0.82% -35.84% 0.00% 16.36% 29.71% -
  Horiz. % 82.63% 97.63% 96.84% 150.94% 150.94% 129.71% 100.00%
DPS 3.47 3.40 0.00 4.26 7.13 6.65 6.23 -9.29%
  YoY % 2.06% 0.00% 0.00% -40.25% 7.22% 6.74% -
  Horiz. % 55.70% 54.57% 0.00% 68.38% 114.45% 106.74% 100.00%
NAPS 1.4895 1.4055 1.2740 1.1724 1.1974 0.9178 0.7788 11.41%
  YoY % 5.98% 10.32% 8.67% -2.09% 30.46% 17.85% -
  Horiz. % 191.26% 180.47% 163.59% 150.54% 153.75% 117.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.8000 1.7000 1.5300 1.1300 2.7000 2.0700 1.2200 -
P/RPS 3.43 2.62 2.36 1.22 3.63 2.86 2.38 6.28%
  YoY % 30.92% 11.02% 93.44% -66.39% 26.92% 20.17% -
  Horiz. % 144.12% 110.08% 99.16% 51.26% 152.52% 120.17% 100.00%
P/EPS 16.59 12.99 11.22 5.25 12.59 10.48 7.51 14.11%
  YoY % 27.71% 15.78% 113.71% -58.30% 20.13% 39.55% -
  Horiz. % 220.91% 172.97% 149.40% 69.91% 167.64% 139.55% 100.00%
EY 6.03 7.70 8.91 19.05 7.94 9.54 13.32 -12.37%
  YoY % -21.69% -13.58% -53.23% 139.92% -16.77% -28.38% -
  Horiz. % 45.27% 57.81% 66.89% 143.02% 59.61% 71.62% 100.00%
DY 2.50 2.65 0.00 5.31 3.70 4.83 8.20 -17.95%
  YoY % -5.66% 0.00% 0.00% 43.51% -23.40% -41.10% -
  Horiz. % 30.49% 32.32% 0.00% 64.76% 45.12% 58.90% 100.00%
P/NAPS 0.93 0.91 0.86 0.68 1.61 1.50 0.98 -0.87%
  YoY % 2.20% 5.81% 26.47% -57.76% 7.33% 53.06% -
  Horiz. % 94.90% 92.86% 87.76% 69.39% 164.29% 153.06% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 -
Price 1.8800 2.1200 1.6900 1.0000 2.5900 1.9200 1.2400 -
P/RPS 3.59 3.26 2.61 1.08 3.48 2.65 2.42 6.79%
  YoY % 10.12% 24.90% 141.67% -68.97% 31.32% 9.50% -
  Horiz. % 148.35% 134.71% 107.85% 44.63% 143.80% 109.50% 100.00%
P/EPS 17.33 16.19 12.40 4.65 12.08 9.72 7.63 14.64%
  YoY % 7.04% 30.56% 166.67% -61.51% 24.28% 27.39% -
  Horiz. % 227.13% 212.19% 162.52% 60.94% 158.32% 127.39% 100.00%
EY 5.77 6.17 8.07 21.52 8.28 10.29 13.11 -12.78%
  YoY % -6.48% -23.54% -62.50% 159.90% -19.53% -21.51% -
  Horiz. % 44.01% 47.06% 61.56% 164.15% 63.16% 78.49% 100.00%
DY 2.39 2.12 0.00 6.00 3.86 5.21 8.06 -18.33%
  YoY % 12.74% 0.00% 0.00% 55.44% -25.91% -35.36% -
  Horiz. % 29.65% 26.30% 0.00% 74.44% 47.89% 64.64% 100.00%
P/NAPS 0.97 1.14 0.95 0.61 1.54 1.39 0.99 -0.34%
  YoY % -14.91% 20.00% 55.74% -60.39% 10.79% 40.40% -
  Horiz. % 97.98% 115.15% 95.96% 61.62% 155.56% 140.40% 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.
 


 

178  232  496  1388 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.52-0.005 
 KNM 0.43-0.01 
 HSI-C7F 0.255+0.05 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.0450.00 
 HSI-C7K 0.42+0.045 
Partners & Brokers