Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     101.83%    YoY -     -42.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 139,287 103,756 158,902 136,927 235,592 126,175 95,830 6.42%
  YoY % 34.24% -34.70% 16.05% -41.88% 86.72% 31.67% -
  Horiz. % 145.35% 108.27% 165.82% 142.89% 245.84% 131.67% 100.00%
PBT 34,538 39,727 43,634 41,057 72,797 57,822 46,710 -4.90%
  YoY % -13.06% -8.95% 6.28% -43.60% 25.90% 23.79% -
  Horiz. % 73.94% 85.05% 93.41% 87.90% 155.85% 123.79% 100.00%
Tax -7,626 -9,603 -12,845 -10,432 -19,338 -14,475 -12,110 -7.41%
  YoY % 20.59% 25.24% -23.13% 46.05% -33.60% -19.53% -
  Horiz. % 62.97% 79.30% 106.07% 86.14% 159.69% 119.53% 100.00%
NP 26,912 30,124 30,789 30,625 53,459 43,347 34,600 -4.10%
  YoY % -10.66% -2.16% 0.54% -42.71% 23.33% 25.28% -
  Horiz. % 77.78% 87.06% 88.99% 88.51% 154.51% 125.28% 100.00%
NP to SH 26,912 30,124 30,789 30,625 53,459 43,347 34,600 -4.10%
  YoY % -10.66% -2.16% 0.54% -42.71% 23.33% 25.28% -
  Horiz. % 77.78% 87.06% 88.99% 88.51% 154.51% 125.28% 100.00%
Tax Rate 22.08 % 24.17 % 29.44 % 25.41 % 26.56 % 25.03 % 25.93 % -2.64%
  YoY % -8.65% -17.90% 15.86% -4.33% 6.11% -3.47% -
  Horiz. % 85.15% 93.21% 113.54% 97.99% 102.43% 96.53% 100.00%
Total Cost 112,375 73,632 128,113 106,302 182,133 82,828 61,230 10.64%
  YoY % 52.62% -42.53% 20.52% -41.63% 119.89% 35.27% -
  Horiz. % 183.53% 120.25% 209.23% 173.61% 297.46% 135.27% 100.00%
Net Worth 809,414 778,576 733,831 640,204 618,311 571,490 449,168 10.30%
  YoY % 3.96% 6.10% 14.62% 3.54% 8.19% 27.23% -
  Horiz. % 180.20% 173.34% 163.38% 142.53% 137.66% 127.23% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,217 122 - - 23,042 17,971 17,545 -11.87%
  YoY % 6,619.66% 0.00% 0.00% 0.00% 28.22% 2.43% -
  Horiz. % 46.83% 0.70% 0.00% 0.00% 131.33% 102.43% 100.00%
Div Payout % 30.53 % 0.41 % - % - % 43.10 % 41.46 % 50.71 % -8.10%
  YoY % 7,346.34% 0.00% 0.00% 0.00% 3.96% -18.24% -
  Horiz. % 60.21% 0.81% 0.00% 0.00% 84.99% 81.76% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 809,414 778,576 733,831 640,204 618,311 571,490 449,168 10.30%
  YoY % 3.96% 6.10% 14.62% 3.54% 8.19% 27.23% -
  Horiz. % 180.20% 173.34% 163.38% 142.53% 137.66% 127.23% 100.00%
NOSH 410,870 407,631 398,821 374,388 384,044 359,427 350,912 2.66%
  YoY % 0.79% 2.21% 6.53% -2.51% 6.85% 2.43% -
  Horiz. % 117.09% 116.16% 113.65% 106.69% 109.44% 102.43% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.32 % 29.03 % 19.38 % 22.37 % 22.69 % 34.35 % 36.11 % -9.89%
  YoY % -33.45% 49.79% -13.37% -1.41% -33.94% -4.87% -
  Horiz. % 53.50% 80.39% 53.67% 61.95% 62.84% 95.13% 100.00%
ROE 3.32 % 3.87 % 4.20 % 4.78 % 8.65 % 7.58 % 7.70 % -13.07%
  YoY % -14.21% -7.86% -12.13% -44.74% 14.12% -1.56% -
  Horiz. % 43.12% 50.26% 54.55% 62.08% 112.34% 98.44% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 33.90 25.45 39.84 36.57 61.34 35.10 27.31 3.66%
  YoY % 33.20% -36.12% 8.94% -40.38% 74.76% 28.52% -
  Horiz. % 124.13% 93.19% 145.88% 133.91% 224.61% 128.52% 100.00%
EPS 6.55 7.39 7.72 8.18 13.92 12.06 9.86 -6.58%
  YoY % -11.37% -4.27% -5.62% -41.24% 15.42% 22.31% -
  Horiz. % 66.43% 74.95% 78.30% 82.96% 141.18% 122.31% 100.00%
DPS 2.00 0.03 0.00 0.00 6.00 5.00 5.00 -14.15%
  YoY % 6,566.67% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 40.00% 0.60% 0.00% 0.00% 120.00% 100.00% 100.00%
NAPS 1.9700 1.9100 1.8400 1.7100 1.6100 1.5900 1.2800 7.44%
  YoY % 3.14% 3.80% 7.60% 6.21% 1.26% 24.22% -
  Horiz. % 153.91% 149.22% 143.75% 133.59% 125.78% 124.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.33 19.61 30.04 25.88 44.54 23.85 18.12 6.42%
  YoY % 34.27% -34.72% 16.07% -41.89% 86.75% 31.62% -
  Horiz. % 145.31% 108.22% 165.78% 142.83% 245.81% 131.62% 100.00%
EPS 5.09 5.69 5.82 5.79 10.11 8.19 6.54 -4.09%
  YoY % -10.54% -2.23% 0.52% -42.73% 23.44% 25.23% -
  Horiz. % 77.83% 87.00% 88.99% 88.53% 154.59% 125.23% 100.00%
DPS 1.55 0.02 0.00 0.00 4.36 3.40 3.32 -11.91%
  YoY % 7,650.00% 0.00% 0.00% 0.00% 28.24% 2.41% -
  Horiz. % 46.69% 0.60% 0.00% 0.00% 131.33% 102.41% 100.00%
NAPS 1.5301 1.4718 1.3872 1.2102 1.1688 1.0803 0.8491 10.30%
  YoY % 3.96% 6.10% 14.63% 3.54% 8.19% 27.23% -
  Horiz. % 180.20% 173.34% 163.37% 142.53% 137.65% 127.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.9400 1.9700 1.6000 1.7400 1.7600 2.8800 1.2800 -
P/RPS 5.72 7.74 4.02 4.76 2.87 8.20 4.69 3.36%
  YoY % -26.10% 92.54% -15.55% 65.85% -65.00% 74.84% -
  Horiz. % 121.96% 165.03% 85.71% 101.49% 61.19% 174.84% 100.00%
P/EPS 29.62 26.66 20.73 21.27 12.64 23.88 12.98 14.73%
  YoY % 11.10% 28.61% -2.54% 68.28% -47.07% 83.98% -
  Horiz. % 228.20% 205.39% 159.71% 163.87% 97.38% 183.98% 100.00%
EY 3.38 3.75 4.83 4.70 7.91 4.19 7.70 -12.81%
  YoY % -9.87% -22.36% 2.77% -40.58% 88.78% -45.58% -
  Horiz. % 43.90% 48.70% 62.73% 61.04% 102.73% 54.42% 100.00%
DY 1.03 0.02 0.00 0.00 3.41 1.74 3.91 -19.92%
  YoY % 5,050.00% 0.00% 0.00% 0.00% 95.98% -55.50% -
  Horiz. % 26.34% 0.51% 0.00% 0.00% 87.21% 44.50% 100.00%
P/NAPS 0.98 1.03 0.87 1.02 1.09 1.81 1.00 -0.34%
  YoY % -4.85% 18.39% -14.71% -6.42% -39.78% 81.00% -
  Horiz. % 98.00% 103.00% 87.00% 102.00% 109.00% 181.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 -
Price 1.9200 1.7400 1.7000 1.9500 1.5500 2.5000 1.2800 -
P/RPS 5.66 6.84 4.27 5.33 2.53 7.12 4.69 3.18%
  YoY % -17.25% 60.19% -19.89% 110.67% -64.47% 51.81% -
  Horiz. % 120.68% 145.84% 91.04% 113.65% 53.94% 151.81% 100.00%
P/EPS 29.31 23.55 22.02 23.84 11.14 20.73 12.98 14.53%
  YoY % 24.46% 6.95% -7.63% 114.00% -46.26% 59.71% -
  Horiz. % 225.81% 181.43% 169.65% 183.67% 85.82% 159.71% 100.00%
EY 3.41 4.25 4.54 4.19 8.98 4.82 7.70 -12.68%
  YoY % -19.76% -6.39% 8.35% -53.34% 86.31% -37.40% -
  Horiz. % 44.29% 55.19% 58.96% 54.42% 116.62% 62.60% 100.00%
DY 1.04 0.02 0.00 0.00 3.87 2.00 3.91 -19.79%
  YoY % 5,100.00% 0.00% 0.00% 0.00% 93.50% -48.85% -
  Horiz. % 26.60% 0.51% 0.00% 0.00% 98.98% 51.15% 100.00%
P/NAPS 0.97 0.91 0.92 1.14 0.96 1.57 1.00 -0.51%
  YoY % 6.59% -1.09% -19.30% 18.75% -38.85% 57.00% -
  Horiz. % 97.00% 91.00% 92.00% 114.00% 96.00% 157.00% 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.
 


 

231  213  531  1321 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.425+0.03 
 HSI-C7K 0.33-0.03 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.525+0.035 
 MFLOUR 0.720.00 
 DGB 0.160.00 
Partners & Brokers