Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     43.71%    YoY -     -41.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 218,616 158,016 213,972 221,812 315,657 181,593 184,800 2.84%
  YoY % 38.35% -26.15% -3.53% -29.73% 73.83% -1.74% -
  Horiz. % 118.30% 85.51% 115.79% 120.03% 170.81% 98.26% 100.00%
PBT 48,755 60,598 61,961 59,063 103,417 87,959 71,999 -6.29%
  YoY % -19.54% -2.20% 4.91% -42.89% 17.57% 22.17% -
  Horiz. % 67.72% 84.17% 86.06% 82.03% 143.64% 122.17% 100.00%
Tax -10,136 -20,378 -15,416 -15,052 -27,775 -21,692 -19,103 -10.02%
  YoY % 50.26% -32.19% -2.42% 45.81% -28.04% -13.55% -
  Horiz. % 53.06% 106.67% 80.70% 78.79% 145.40% 113.55% 100.00%
NP 38,619 40,220 46,545 44,011 75,642 66,267 52,896 -5.10%
  YoY % -3.98% -13.59% 5.76% -41.82% 14.15% 25.28% -
  Horiz. % 73.01% 76.04% 87.99% 83.20% 143.00% 125.28% 100.00%
NP to SH 38,619 40,220 46,545 44,011 75,642 66,267 52,896 -5.10%
  YoY % -3.98% -13.59% 5.76% -41.82% 14.15% 25.28% -
  Horiz. % 73.01% 76.04% 87.99% 83.20% 143.00% 125.28% 100.00%
Tax Rate 20.79 % 33.63 % 24.88 % 25.48 % 26.86 % 24.66 % 26.53 % -3.98%
  YoY % -38.18% 35.17% -2.35% -5.14% 8.92% -7.05% -
  Horiz. % 78.36% 126.76% 93.78% 96.04% 101.24% 92.95% 100.00%
Total Cost 179,997 117,796 167,427 177,801 240,015 115,326 131,904 5.31%
  YoY % 52.80% -29.64% -5.83% -25.92% 108.12% -12.57% -
  Horiz. % 136.46% 89.30% 126.93% 134.80% 181.96% 87.43% 100.00%
Net Worth 818,443 783,188 735,131 663,959 620,264 608,158 467,142 9.79%
  YoY % 4.50% 6.54% 10.72% 7.04% 1.99% 30.19% -
  Horiz. % 175.20% 167.66% 157.37% 142.13% 132.78% 130.19% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,394 6,241 5,992 - 22,692 37,082 35,123 -13.80%
  YoY % 130.65% 4.14% 0.00% 0.00% -38.81% 5.58% -
  Horiz. % 40.98% 17.77% 17.06% 0.00% 64.61% 105.58% 100.00%
Div Payout % 37.27 % 15.52 % 12.88 % - % 30.00 % 55.96 % 66.40 % -9.17%
  YoY % 140.14% 20.50% 0.00% 0.00% -46.39% -15.72% -
  Horiz. % 56.13% 23.37% 19.40% 0.00% 45.18% 84.28% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 818,443 783,188 735,131 663,959 620,264 608,158 467,142 9.79%
  YoY % 4.50% 6.54% 10.72% 7.04% 1.99% 30.19% -
  Horiz. % 175.20% 167.66% 157.37% 142.13% 132.78% 130.19% 100.00%
NOSH 411,277 407,910 399,527 379,405 378,210 370,828 351,235 2.66%
  YoY % 0.83% 2.10% 5.30% 0.32% 1.99% 5.58% -
  Horiz. % 117.09% 116.14% 113.75% 108.02% 107.68% 105.58% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.67 % 25.45 % 21.75 % 19.84 % 23.96 % 36.49 % 28.62 % -7.72%
  YoY % -30.57% 17.01% 9.63% -17.20% -34.34% 27.50% -
  Horiz. % 61.74% 88.92% 76.00% 69.32% 83.72% 127.50% 100.00%
ROE 4.72 % 5.14 % 6.33 % 6.63 % 12.20 % 10.90 % 11.32 % -13.55%
  YoY % -8.17% -18.80% -4.52% -45.66% 11.93% -3.71% -
  Horiz. % 41.70% 45.41% 55.92% 58.57% 107.77% 96.29% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.16 38.74 53.56 58.46 83.46 48.97 52.61 0.17%
  YoY % 37.22% -27.67% -8.38% -29.95% 70.43% -6.92% -
  Horiz. % 101.05% 73.64% 101.81% 111.12% 158.64% 93.08% 100.00%
EPS 9.39 9.86 11.65 11.60 20.00 17.87 15.06 -7.56%
  YoY % -4.77% -15.36% 0.43% -42.00% 11.92% 18.66% -
  Horiz. % 62.35% 65.47% 77.36% 77.03% 132.80% 118.66% 100.00%
DPS 3.50 1.53 1.50 0.00 6.00 10.00 10.00 -16.04%
  YoY % 128.76% 2.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 35.00% 15.30% 15.00% 0.00% 60.00% 100.00% 100.00%
NAPS 1.9900 1.9200 1.8400 1.7500 1.6400 1.6400 1.3300 6.94%
  YoY % 3.65% 4.35% 5.14% 6.71% 0.00% 23.31% -
  Horiz. % 149.62% 144.36% 138.35% 131.58% 123.31% 123.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.33 29.87 40.45 41.93 59.67 34.33 34.93 2.84%
  YoY % 38.37% -26.16% -3.53% -29.73% 73.81% -1.72% -
  Horiz. % 118.32% 85.51% 115.80% 120.04% 170.83% 98.28% 100.00%
EPS 7.30 7.60 8.80 8.32 14.30 12.53 10.00 -5.11%
  YoY % -3.95% -13.64% 5.77% -41.82% 14.13% 25.30% -
  Horiz. % 73.00% 76.00% 88.00% 83.20% 143.00% 125.30% 100.00%
DPS 2.72 1.18 1.13 0.00 4.29 7.01 6.64 -13.81%
  YoY % 130.51% 4.42% 0.00% 0.00% -38.80% 5.57% -
  Horiz. % 40.96% 17.77% 17.02% 0.00% 64.61% 105.57% 100.00%
NAPS 1.5472 1.4805 1.3897 1.2551 1.1725 1.1496 0.8831 9.79%
  YoY % 4.51% 6.53% 10.72% 7.04% 1.99% 30.18% -
  Horiz. % 175.20% 167.65% 157.37% 142.12% 132.77% 130.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.8600 1.6900 1.7300 1.9000 1.4000 2.6700 1.3000 -
P/RPS 3.50 4.36 3.23 3.25 1.68 5.45 2.47 5.98%
  YoY % -19.72% 34.98% -0.62% 93.45% -69.17% 120.65% -
  Horiz. % 141.70% 176.52% 130.77% 131.58% 68.02% 220.65% 100.00%
P/EPS 19.81 17.14 14.85 16.38 7.00 14.94 8.63 14.84%
  YoY % 15.58% 15.42% -9.34% 134.00% -53.15% 73.12% -
  Horiz. % 229.55% 198.61% 172.07% 189.80% 81.11% 173.12% 100.00%
EY 5.05 5.83 6.73 6.11 14.29 6.69 11.58 -12.91%
  YoY % -13.38% -13.37% 10.15% -57.24% 113.60% -42.23% -
  Horiz. % 43.61% 50.35% 58.12% 52.76% 123.40% 57.77% 100.00%
DY 1.88 0.91 0.87 0.00 4.29 3.75 7.69 -20.91%
  YoY % 106.59% 4.60% 0.00% 0.00% 14.40% -51.24% -
  Horiz. % 24.45% 11.83% 11.31% 0.00% 55.79% 48.76% 100.00%
P/NAPS 0.93 0.88 0.94 1.09 0.85 1.63 0.98 -0.87%
  YoY % 5.68% -6.38% -13.76% 28.24% -47.85% 66.33% -
  Horiz. % 94.90% 89.80% 95.92% 111.22% 86.73% 166.33% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 -
Price 1.8700 1.7900 1.7700 1.6700 1.1600 2.6800 1.3700 -
P/RPS 3.52 4.62 3.30 2.86 1.39 5.47 2.60 5.17%
  YoY % -23.81% 40.00% 15.38% 105.76% -74.59% 110.38% -
  Horiz. % 135.38% 177.69% 126.92% 110.00% 53.46% 210.38% 100.00%
P/EPS 19.91 18.15 15.19 14.40 5.80 15.00 9.10 13.93%
  YoY % 9.70% 19.49% 5.49% 148.28% -61.33% 64.84% -
  Horiz. % 218.79% 199.45% 166.92% 158.24% 63.74% 164.84% 100.00%
EY 5.02 5.51 6.58 6.95 17.24 6.67 10.99 -12.23%
  YoY % -8.89% -16.26% -5.32% -59.69% 158.47% -39.31% -
  Horiz. % 45.68% 50.14% 59.87% 63.24% 156.87% 60.69% 100.00%
DY 1.87 0.85 0.85 0.00 5.17 3.73 7.30 -20.29%
  YoY % 120.00% 0.00% 0.00% 0.00% 38.61% -48.90% -
  Horiz. % 25.62% 11.64% 11.64% 0.00% 70.82% 51.10% 100.00%
P/NAPS 0.94 0.93 0.96 0.95 0.71 1.63 1.03 -1.51%
  YoY % 1.08% -3.12% 1.05% 33.80% -56.44% 58.25% -
  Horiz. % 91.26% 90.29% 93.20% 92.23% 68.93% 158.25% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers