Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2007-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     22.02%    YoY -     16.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 259,709 246,584 348,666 280,347 255,060 168,709 121,985 13.42%
  YoY % 5.32% -29.28% 24.37% 9.91% 51.18% 38.30% -
  Horiz. % 212.90% 202.14% 285.83% 229.82% 209.09% 138.30% 100.00%
PBT 71,453 70,543 111,105 109,495 93,718 75,008 51,008 5.78%
  YoY % 1.29% -36.51% 1.47% 16.83% 24.94% 47.05% -
  Horiz. % 140.08% 138.30% 217.82% 214.66% 183.73% 147.05% 100.00%
Tax -19,123 -18,631 -30,210 -28,634 -24,233 -21,440 -12,678 7.09%
  YoY % -2.64% 38.33% -5.50% -18.16% -13.03% -69.11% -
  Horiz. % 150.84% 146.96% 238.29% 225.86% 191.14% 169.11% 100.00%
NP 52,330 51,912 80,895 80,861 69,485 53,568 38,330 5.32%
  YoY % 0.81% -35.83% 0.04% 16.37% 29.71% 39.75% -
  Horiz. % 136.52% 135.43% 211.05% 210.96% 181.28% 139.75% 100.00%
NP to SH 52,330 51,912 80,895 80,861 69,485 53,568 38,330 5.32%
  YoY % 0.81% -35.83% 0.04% 16.37% 29.71% 39.75% -
  Horiz. % 136.52% 135.43% 211.05% 210.96% 181.28% 139.75% 100.00%
Tax Rate 26.76 % 26.41 % 27.19 % 26.15 % 25.86 % 28.58 % 24.85 % 1.24%
  YoY % 1.33% -2.87% 3.98% 1.12% -9.52% 15.01% -
  Horiz. % 107.69% 106.28% 109.42% 105.23% 104.06% 115.01% 100.00%
Total Cost 207,379 194,672 267,771 199,486 185,575 115,141 83,655 16.33%
  YoY % 6.53% -27.30% 34.23% 7.50% 61.17% 37.64% -
  Horiz. % 247.90% 232.71% 320.09% 238.46% 221.83% 137.64% 100.00%
Net Worth 743,530 673,921 620,185 633,439 485,493 411,960 297,800 16.47%
  YoY % 10.33% 8.66% -2.09% 30.47% 17.85% 38.33% -
  Horiz. % 249.67% 226.30% 208.26% 212.71% 163.03% 138.33% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 17,988 - 22,552 37,704 35,180 32,956 21,256 -2.74%
  YoY % 0.00% 0.00% -40.19% 7.17% 6.75% 55.04% -
  Horiz. % 84.63% 0.00% 106.09% 177.38% 165.50% 155.04% 100.00%
Div Payout % 34.38 % - % 27.88 % 46.63 % 50.63 % 61.52 % 55.46 % -7.66%
  YoY % 0.00% 0.00% -40.21% -7.90% -17.70% 10.93% -
  Horiz. % 61.99% 0.00% 50.27% 84.08% 91.29% 110.93% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 743,530 673,921 620,185 633,439 485,493 411,960 297,800 16.47%
  YoY % 10.33% 8.66% -2.09% 30.47% 17.85% 38.33% -
  Horiz. % 249.67% 226.30% 208.26% 212.71% 163.03% 138.33% 100.00%
NOSH 399,747 380,746 375,870 377,047 351,807 329,568 256,724 7.66%
  YoY % 4.99% 1.30% -0.31% 7.17% 6.75% 28.37% -
  Horiz. % 155.71% 148.31% 146.41% 146.87% 137.04% 128.37% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 20.15 % 21.05 % 23.20 % 28.84 % 27.24 % 31.75 % 31.42 % -7.13%
  YoY % -4.28% -9.27% -19.56% 5.87% -14.20% 1.05% -
  Horiz. % 64.13% 67.00% 73.84% 91.79% 86.70% 101.05% 100.00%
ROE 7.04 % 7.70 % 13.04 % 12.77 % 14.31 % 13.00 % 12.87 % -9.56%
  YoY % -8.57% -40.95% 2.11% -10.76% 10.08% 1.01% -
  Horiz. % 54.70% 59.83% 101.32% 99.22% 111.19% 101.01% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 64.97 64.76 92.76 74.35 72.50 51.19 47.52 5.35%
  YoY % 0.32% -30.19% 24.76% 2.55% 41.63% 7.72% -
  Horiz. % 136.72% 136.28% 195.20% 156.46% 152.57% 107.72% 100.00%
EPS 13.09 13.63 21.52 21.45 19.75 16.26 14.93 -2.17%
  YoY % -3.96% -36.66% 0.33% 8.61% 21.46% 8.91% -
  Horiz. % 87.68% 91.29% 144.14% 143.67% 132.28% 108.91% 100.00%
DPS 4.50 0.00 6.00 10.00 10.00 10.00 8.28 -9.66%
  YoY % 0.00% 0.00% -40.00% 0.00% 0.00% 20.77% -
  Horiz. % 54.35% 0.00% 72.46% 120.77% 120.77% 120.77% 100.00%
NAPS 1.8600 1.7700 1.6500 1.6800 1.3800 1.2500 1.1600 8.18%
  YoY % 5.08% 7.27% -1.79% 21.74% 10.40% 7.76% -
  Horiz. % 160.34% 152.59% 142.24% 144.83% 118.97% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 49.09 46.61 65.91 53.00 48.22 31.89 23.06 13.41%
  YoY % 5.32% -29.28% 24.36% 9.91% 51.21% 38.29% -
  Horiz. % 212.88% 202.12% 285.82% 229.84% 209.11% 138.29% 100.00%
EPS 9.89 9.81 15.29 15.29 13.14 10.13 7.25 5.31%
  YoY % 0.82% -35.84% 0.00% 16.36% 29.71% 39.72% -
  Horiz. % 136.41% 135.31% 210.90% 210.90% 181.24% 139.72% 100.00%
DPS 3.40 0.00 4.26 7.13 6.65 6.23 4.02 -2.75%
  YoY % 0.00% 0.00% -40.25% 7.22% 6.74% 54.98% -
  Horiz. % 84.58% 0.00% 105.97% 177.36% 165.42% 154.98% 100.00%
NAPS 1.4055 1.2740 1.1724 1.1974 0.9178 0.7788 0.5630 16.46%
  YoY % 10.32% 8.67% -2.09% 30.46% 17.85% 38.33% -
  Horiz. % 249.64% 226.29% 208.24% 212.68% 163.02% 138.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.7000 1.5300 1.1300 2.7000 2.0700 1.2200 1.2800 -
P/RPS 2.62 2.36 1.22 3.63 2.86 2.38 2.69 -0.44%
  YoY % 11.02% 93.44% -66.39% 26.92% 20.17% -11.52% -
  Horiz. % 97.40% 87.73% 45.35% 134.94% 106.32% 88.48% 100.00%
P/EPS 12.99 11.22 5.25 12.59 10.48 7.51 8.57 7.17%
  YoY % 15.78% 113.71% -58.30% 20.13% 39.55% -12.37% -
  Horiz. % 151.58% 130.92% 61.26% 146.91% 122.29% 87.63% 100.00%
EY 7.70 8.91 19.05 7.94 9.54 13.32 11.66 -6.68%
  YoY % -13.58% -53.23% 139.92% -16.77% -28.38% 14.24% -
  Horiz. % 66.04% 76.42% 163.38% 68.10% 81.82% 114.24% 100.00%
DY 2.65 0.00 5.31 3.70 4.83 8.20 6.47 -13.82%
  YoY % 0.00% 0.00% 43.51% -23.40% -41.10% 26.74% -
  Horiz. % 40.96% 0.00% 82.07% 57.19% 74.65% 126.74% 100.00%
P/NAPS 0.91 0.86 0.68 1.61 1.50 0.98 1.10 -3.11%
  YoY % 5.81% 26.47% -57.76% 7.33% 53.06% -10.91% -
  Horiz. % 82.73% 78.18% 61.82% 146.36% 136.36% 89.09% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 21/02/05 -
Price 2.1200 1.6900 1.0000 2.5900 1.9200 1.2400 1.3400 -
P/RPS 3.26 2.61 1.08 3.48 2.65 2.42 2.82 2.44%
  YoY % 24.90% 141.67% -68.97% 31.32% 9.50% -14.18% -
  Horiz. % 115.60% 92.55% 38.30% 123.40% 93.97% 85.82% 100.00%
P/EPS 16.19 12.40 4.65 12.08 9.72 7.63 8.97 10.34%
  YoY % 30.56% 166.67% -61.51% 24.28% 27.39% -14.94% -
  Horiz. % 180.49% 138.24% 51.84% 134.67% 108.36% 85.06% 100.00%
EY 6.17 8.07 21.52 8.28 10.29 13.11 11.14 -9.37%
  YoY % -23.54% -62.50% 159.90% -19.53% -21.51% 17.68% -
  Horiz. % 55.39% 72.44% 193.18% 74.33% 92.37% 117.68% 100.00%
DY 2.12 0.00 6.00 3.86 5.21 8.06 6.18 -16.33%
  YoY % 0.00% 0.00% 55.44% -25.91% -35.36% 30.42% -
  Horiz. % 34.30% 0.00% 97.09% 62.46% 84.30% 130.42% 100.00%
P/NAPS 1.14 0.95 0.61 1.54 1.39 0.99 1.16 -0.29%
  YoY % 20.00% 55.74% -60.39% 10.79% 40.40% -14.66% -
  Horiz. % 98.28% 81.90% 52.59% 132.76% 119.83% 85.34% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers