Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2008-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     100.30%    YoY -     23.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 103,756 158,902 136,927 235,592 126,175 95,830 78,452 4.77%
  YoY % -34.70% 16.05% -41.88% 86.72% 31.67% 22.15% -
  Horiz. % 132.25% 202.55% 174.54% 300.30% 160.83% 122.15% 100.00%
PBT 39,727 43,634 41,057 72,797 57,822 46,710 37,199 1.10%
  YoY % -8.95% 6.28% -43.60% 25.90% 23.79% 25.57% -
  Horiz. % 106.80% 117.30% 110.37% 195.70% 155.44% 125.57% 100.00%
Tax -9,603 -12,845 -10,432 -19,338 -14,475 -12,110 -10,427 -1.36%
  YoY % 25.24% -23.13% 46.05% -33.60% -19.53% -16.14% -
  Horiz. % 92.10% 123.19% 100.05% 185.46% 138.82% 116.14% 100.00%
NP 30,124 30,789 30,625 53,459 43,347 34,600 26,772 1.98%
  YoY % -2.16% 0.54% -42.71% 23.33% 25.28% 29.24% -
  Horiz. % 112.52% 115.00% 114.39% 199.68% 161.91% 129.24% 100.00%
NP to SH 30,124 30,789 30,625 53,459 43,347 34,600 26,772 1.98%
  YoY % -2.16% 0.54% -42.71% 23.33% 25.28% 29.24% -
  Horiz. % 112.52% 115.00% 114.39% 199.68% 161.91% 129.24% 100.00%
Tax Rate 24.17 % 29.44 % 25.41 % 26.56 % 25.03 % 25.93 % 28.03 % -2.44%
  YoY % -17.90% 15.86% -4.33% 6.11% -3.47% -7.49% -
  Horiz. % 86.23% 105.03% 90.65% 94.76% 89.30% 92.51% 100.00%
Total Cost 73,632 128,113 106,302 182,133 82,828 61,230 51,680 6.07%
  YoY % -42.53% 20.52% -41.63% 119.89% 35.27% 18.48% -
  Horiz. % 142.48% 247.90% 205.69% 352.42% 160.27% 118.48% 100.00%
Net Worth 778,576 733,831 640,204 618,311 571,490 449,168 350,143 14.24%
  YoY % 6.10% 14.62% 3.54% 8.19% 27.23% 28.28% -
  Horiz. % 222.36% 209.58% 182.84% 176.59% 163.22% 128.28% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 122 - - 23,042 17,971 17,545 - -
  YoY % 0.00% 0.00% 0.00% 28.22% 2.43% 0.00% -
  Horiz. % 0.70% 0.00% 0.00% 131.33% 102.43% 100.00% -
Div Payout % 0.41 % - % - % 43.10 % 41.46 % 50.71 % - % -
  YoY % 0.00% 0.00% 0.00% 3.96% -18.24% 0.00% -
  Horiz. % 0.81% 0.00% 0.00% 84.99% 81.76% 100.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 778,576 733,831 640,204 618,311 571,490 449,168 350,143 14.24%
  YoY % 6.10% 14.62% 3.54% 8.19% 27.23% 28.28% -
  Horiz. % 222.36% 209.58% 182.84% 176.59% 163.22% 128.28% 100.00%
NOSH 407,631 398,821 374,388 384,044 359,427 350,912 309,861 4.67%
  YoY % 2.21% 6.53% -2.51% 6.85% 2.43% 13.25% -
  Horiz. % 131.55% 128.71% 120.82% 123.94% 116.00% 113.25% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 29.03 % 19.38 % 22.37 % 22.69 % 34.35 % 36.11 % 34.13 % -2.66%
  YoY % 49.79% -13.37% -1.41% -33.94% -4.87% 5.80% -
  Horiz. % 85.06% 56.78% 65.54% 66.48% 100.64% 105.80% 100.00%
ROE 3.87 % 4.20 % 4.78 % 8.65 % 7.58 % 7.70 % 7.65 % -10.73%
  YoY % -7.86% -12.13% -44.74% 14.12% -1.56% 0.65% -
  Horiz. % 50.59% 54.90% 62.48% 113.07% 99.08% 100.65% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.45 39.84 36.57 61.34 35.10 27.31 25.32 0.09%
  YoY % -36.12% 8.94% -40.38% 74.76% 28.52% 7.86% -
  Horiz. % 100.51% 157.35% 144.43% 242.26% 138.63% 107.86% 100.00%
EPS 7.39 7.72 8.18 13.92 12.06 9.86 8.64 -2.57%
  YoY % -4.27% -5.62% -41.24% 15.42% 22.31% 14.12% -
  Horiz. % 85.53% 89.35% 94.68% 161.11% 139.58% 114.12% 100.00%
DPS 0.03 0.00 0.00 6.00 5.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 0.60% 0.00% 0.00% 120.00% 100.00% 100.00% -
NAPS 1.9100 1.8400 1.7100 1.6100 1.5900 1.2800 1.1300 9.14%
  YoY % 3.80% 7.60% 6.21% 1.26% 24.22% 13.27% -
  Horiz. % 169.03% 162.83% 151.33% 142.48% 140.71% 113.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.61 30.04 25.88 44.54 23.85 18.12 14.83 4.76%
  YoY % -34.72% 16.07% -41.89% 86.75% 31.62% 22.18% -
  Horiz. % 132.23% 202.56% 174.51% 300.34% 160.82% 122.18% 100.00%
EPS 5.69 5.82 5.79 10.11 8.19 6.54 5.06 1.97%
  YoY % -2.23% 0.52% -42.73% 23.44% 25.23% 29.25% -
  Horiz. % 112.45% 115.02% 114.43% 199.80% 161.86% 129.25% 100.00%
DPS 0.02 0.00 0.00 4.36 3.40 3.32 0.00 -
  YoY % 0.00% 0.00% 0.00% 28.24% 2.41% 0.00% -
  Horiz. % 0.60% 0.00% 0.00% 131.33% 102.41% 100.00% -
NAPS 1.4718 1.3872 1.2102 1.1688 1.0803 0.8491 0.6619 14.24%
  YoY % 6.10% 14.63% 3.54% 8.19% 27.23% 28.28% -
  Horiz. % 222.36% 209.58% 182.84% 176.58% 163.21% 128.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.9700 1.6000 1.7400 1.7600 2.8800 1.2800 1.2900 -
P/RPS 7.74 4.02 4.76 2.87 8.20 4.69 5.10 7.20%
  YoY % 92.54% -15.55% 65.85% -65.00% 74.84% -8.04% -
  Horiz. % 151.76% 78.82% 93.33% 56.27% 160.78% 91.96% 100.00%
P/EPS 26.66 20.73 21.27 12.64 23.88 12.98 14.93 10.14%
  YoY % 28.61% -2.54% 68.28% -47.07% 83.98% -13.06% -
  Horiz. % 178.57% 138.85% 142.46% 84.66% 159.95% 86.94% 100.00%
EY 3.75 4.83 4.70 7.91 4.19 7.70 6.70 -9.22%
  YoY % -22.36% 2.77% -40.58% 88.78% -45.58% 14.93% -
  Horiz. % 55.97% 72.09% 70.15% 118.06% 62.54% 114.93% 100.00%
DY 0.02 0.00 0.00 3.41 1.74 3.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 95.98% -55.50% 0.00% -
  Horiz. % 0.51% 0.00% 0.00% 87.21% 44.50% 100.00% -
P/NAPS 1.03 0.87 1.02 1.09 1.81 1.00 1.14 -1.68%
  YoY % 18.39% -14.71% -6.42% -39.78% 81.00% -12.28% -
  Horiz. % 90.35% 76.32% 89.47% 95.61% 158.77% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 01/08/05 -
Price 1.7400 1.7000 1.9500 1.5500 2.5000 1.2800 1.3000 -
P/RPS 6.84 4.27 5.33 2.53 7.12 4.69 5.13 4.91%
  YoY % 60.19% -19.89% 110.67% -64.47% 51.81% -8.58% -
  Horiz. % 133.33% 83.24% 103.90% 49.32% 138.79% 91.42% 100.00%
P/EPS 23.55 22.02 23.84 11.14 20.73 12.98 15.05 7.74%
  YoY % 6.95% -7.63% 114.00% -46.26% 59.71% -13.75% -
  Horiz. % 156.48% 146.31% 158.41% 74.02% 137.74% 86.25% 100.00%
EY 4.25 4.54 4.19 8.98 4.82 7.70 6.65 -7.19%
  YoY % -6.39% 8.35% -53.34% 86.31% -37.40% 15.79% -
  Horiz. % 63.91% 68.27% 63.01% 135.04% 72.48% 115.79% 100.00%
DY 0.02 0.00 0.00 3.87 2.00 3.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 93.50% -48.85% 0.00% -
  Horiz. % 0.51% 0.00% 0.00% 98.98% 51.15% 100.00% -
P/NAPS 0.91 0.92 1.14 0.96 1.57 1.00 1.15 -3.82%
  YoY % -1.09% -19.30% 18.75% -38.85% 57.00% -13.04% -
  Horiz. % 79.13% 80.00% 99.13% 83.48% 136.52% 86.96% 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.
 


 

265  275  491  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers