[YNHPROP] YoY Cumulative Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
YNH Property Bhd_Sept2008._Reportxls(1).xls 
