Highlights

[YNHPROP] YoY Cumulative 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 -     41.50%    YoY -     14.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 158,016 213,972 221,812 315,657 181,593 184,800 129,057 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 60,598 61,961 59,063 103,417 87,959 71,999 55,472 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 -20,378 -15,416 -15,052 -27,775 -21,692 -19,103 -14,886 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 40,220 46,545 44,011 75,642 66,267 52,896 40,586 -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 40,220 46,545 44,011 75,642 66,267 52,896 40,586 -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 117,796 167,427 177,801 240,015 115,326 131,904 88,471 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 6,241 5,992 - 22,692 37,082 35,123 9,284 -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 5.14 % 6.33 % 6.63 % 12.20 % 10.90 % 11.32 % 10.76 % -11.58%
  YoY % -18.80% -4.52% -45.66% 11.93% -3.71% 5.20% -
  Horiz. % 47.77% 58.83% 61.62% 113.38% 101.30% 105.20% 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 38.74 53.56 58.46 83.46 48.97 52.61 40.03 -0.54%
  YoY % -27.67% -8.38% -29.95% 70.43% -6.92% 31.43% -
  Horiz. % 96.78% 133.80% 146.04% 208.49% 122.33% 131.43% 100.00%
EPS 9.86 11.65 11.60 20.00 17.87 15.06 12.59 -3.99%
  YoY % -15.36% 0.43% -42.00% 11.92% 18.66% 19.62% -
  Horiz. % 78.32% 92.53% 92.14% 158.86% 141.94% 119.62% 100.00%
DPS 1.53 1.50 0.00 6.00 10.00 10.00 2.88 -10.00%
  YoY % 2.00% 0.00% 0.00% -40.00% 0.00% 247.22% -
  Horiz. % 53.12% 52.08% 0.00% 208.33% 347.22% 347.22% 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 29.87 40.45 41.93 59.67 34.33 34.93 24.40 3.43%
  YoY % -26.16% -3.53% -29.73% 73.81% -1.72% 43.16% -
  Horiz. % 122.42% 165.78% 171.84% 244.55% 140.70% 143.16% 100.00%
EPS 7.60 8.80 8.32 14.30 12.53 10.00 7.67 -0.15%
  YoY % -13.64% 5.77% -41.82% 14.13% 25.30% 30.38% -
  Horiz. % 99.09% 114.73% 108.47% 186.44% 163.36% 130.38% 100.00%
DPS 1.18 1.13 0.00 4.29 7.01 6.64 1.76 -6.44%
  YoY % 4.42% 0.00% 0.00% -38.80% 5.57% 277.27% -
  Horiz. % 67.05% 64.20% 0.00% 243.75% 398.30% 377.27% 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 4.36 3.23 3.25 1.68 5.45 2.47 3.00 6.43%
  YoY % 34.98% -0.62% 93.45% -69.17% 120.65% -17.67% -
  Horiz. % 145.33% 107.67% 108.33% 56.00% 181.67% 82.33% 100.00%
P/EPS 17.14 14.85 16.38 7.00 14.94 8.63 9.53 10.27%
  YoY % 15.42% -9.34% 134.00% -53.15% 73.12% -9.44% -
  Horiz. % 179.85% 155.82% 171.88% 73.45% 156.77% 90.56% 100.00%
EY 5.83 6.73 6.11 14.29 6.69 11.58 10.49 -9.32%
  YoY % -13.37% 10.15% -57.24% 113.60% -42.23% 10.39% -
  Horiz. % 55.58% 64.16% 58.25% 136.22% 63.78% 110.39% 100.00%
DY 0.91 0.87 0.00 4.29 3.75 7.69 2.40 -14.92%
  YoY % 4.60% 0.00% 0.00% 14.40% -51.24% 220.42% -
  Horiz. % 37.92% 36.25% 0.00% 178.75% 156.25% 320.42% 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 4.62 3.30 2.86 1.39 5.47 2.60 3.10 6.87%
  YoY % 40.00% 15.38% 105.76% -74.59% 110.38% -16.13% -
  Horiz. % 149.03% 106.45% 92.26% 44.84% 176.45% 83.87% 100.00%
P/EPS 18.15 15.19 14.40 5.80 15.00 9.10 9.85 10.72%
  YoY % 19.49% 5.49% 148.28% -61.33% 64.84% -7.61% -
  Horiz. % 184.26% 154.21% 146.19% 58.88% 152.28% 92.39% 100.00%
EY 5.51 6.58 6.95 17.24 6.67 10.99 10.15 -9.68%
  YoY % -16.26% -5.32% -59.69% 158.47% -39.31% 8.28% -
  Horiz. % 54.29% 64.83% 68.47% 169.85% 65.71% 108.28% 100.00%
DY 0.85 0.85 0.00 5.17 3.73 7.30 2.32 -15.40%
  YoY % 0.00% 0.00% 0.00% 38.61% -48.90% 214.66% -
  Horiz. % 36.64% 36.64% 0.00% 222.84% 160.78% 314.66% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

288  470  565  1069 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.295-0.04 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 PRLEXUS 0.91+0.13 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS