Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     17.95%    YoY -     -35.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 269,244 214,086 259,709 246,584 348,666 280,347 255,060 0.91%
  YoY % 25.76% -17.57% 5.32% -29.28% 24.37% 9.91% -
  Horiz. % 105.56% 83.94% 101.82% 96.68% 136.70% 109.91% 100.00%
PBT 63,876 65,224 71,453 70,543 111,105 109,495 93,718 -6.18%
  YoY % -2.07% -8.72% 1.29% -36.51% 1.47% 16.83% -
  Horiz. % 68.16% 69.60% 76.24% 75.27% 118.55% 116.83% 100.00%
Tax -15,447 -20,936 -19,123 -18,631 -30,210 -28,634 -24,233 -7.22%
  YoY % 26.22% -9.48% -2.64% 38.33% -5.50% -18.16% -
  Horiz. % 63.74% 86.39% 78.91% 76.88% 124.66% 118.16% 100.00%
NP 48,429 44,288 52,330 51,912 80,895 80,861 69,485 -5.83%
  YoY % 9.35% -15.37% 0.81% -35.83% 0.04% 16.37% -
  Horiz. % 69.70% 63.74% 75.31% 74.71% 116.42% 116.37% 100.00%
NP to SH 48,429 44,288 52,330 51,912 80,895 80,861 69,485 -5.83%
  YoY % 9.35% -15.37% 0.81% -35.83% 0.04% 16.37% -
  Horiz. % 69.70% 63.74% 75.31% 74.71% 116.42% 116.37% 100.00%
Tax Rate 24.18 % 32.10 % 26.76 % 26.41 % 27.19 % 26.15 % 25.86 % -1.11%
  YoY % -24.67% 19.96% 1.33% -2.87% 3.98% 1.12% -
  Horiz. % 93.50% 124.13% 103.48% 102.13% 105.14% 101.12% 100.00%
Total Cost 220,815 169,798 207,379 194,672 267,771 199,486 185,575 2.94%
  YoY % 30.05% -18.12% 6.53% -27.30% 34.23% 7.50% -
  Horiz. % 118.99% 91.50% 111.75% 104.90% 144.29% 107.50% 100.00%
Net Worth 827,185 787,929 743,530 673,921 620,185 633,439 485,493 9.28%
  YoY % 4.98% 5.97% 10.33% 8.66% -2.09% 30.47% -
  Horiz. % 170.38% 162.29% 153.15% 138.81% 127.74% 130.47% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,403 18,371 17,988 - 22,552 37,704 35,180 -13.82%
  YoY % -21.60% 2.13% 0.00% 0.00% -40.19% 7.17% -
  Horiz. % 40.94% 52.22% 51.13% 0.00% 64.10% 107.17% 100.00%
Div Payout % 29.74 % 41.48 % 34.38 % - % 27.88 % 46.63 % 50.63 % -8.48%
  YoY % -28.30% 20.65% 0.00% 0.00% -40.21% -7.90% -
  Horiz. % 58.74% 81.93% 67.90% 0.00% 55.07% 92.10% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 827,185 787,929 743,530 673,921 620,185 633,439 485,493 9.28%
  YoY % 4.98% 5.97% 10.33% 8.66% -2.09% 30.47% -
  Horiz. % 170.38% 162.29% 153.15% 138.81% 127.74% 130.47% 100.00%
NOSH 411,535 408,253 399,747 380,746 375,870 377,047 351,807 2.65%
  YoY % 0.80% 2.13% 4.99% 1.30% -0.31% 7.17% -
  Horiz. % 116.98% 116.04% 113.63% 108.23% 106.84% 107.17% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.99 % 20.69 % 20.15 % 21.05 % 23.20 % 28.84 % 27.24 % -6.67%
  YoY % -13.05% 2.68% -4.28% -9.27% -19.56% 5.87% -
  Horiz. % 66.04% 75.95% 73.97% 77.28% 85.17% 105.87% 100.00%
ROE 5.85 % 5.62 % 7.04 % 7.70 % 13.04 % 12.77 % 14.31 % -13.84%
  YoY % 4.09% -20.17% -8.57% -40.95% 2.11% -10.76% -
  Horiz. % 40.88% 39.27% 49.20% 53.81% 91.13% 89.24% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.42 52.44 64.97 64.76 92.76 74.35 72.50 -1.70%
  YoY % 24.75% -19.29% 0.32% -30.19% 24.76% 2.55% -
  Horiz. % 90.23% 72.33% 89.61% 89.32% 127.94% 102.55% 100.00%
EPS 11.78 10.84 13.09 13.63 21.52 21.45 19.75 -8.24%
  YoY % 8.67% -17.19% -3.96% -36.66% 0.33% 8.61% -
  Horiz. % 59.65% 54.89% 66.28% 69.01% 108.96% 108.61% 100.00%
DPS 3.50 4.50 4.50 0.00 6.00 10.00 10.00 -16.04%
  YoY % -22.22% 0.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 35.00% 45.00% 45.00% 0.00% 60.00% 100.00% 100.00%
NAPS 2.0100 1.9300 1.8600 1.7700 1.6500 1.6800 1.3800 6.46%
  YoY % 4.15% 3.76% 5.08% 7.27% -1.79% 21.74% -
  Horiz. % 145.65% 139.86% 134.78% 128.26% 119.57% 121.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.90 40.47 49.09 46.61 65.91 53.00 48.22 0.90%
  YoY % 25.77% -17.56% 5.32% -29.28% 24.36% 9.91% -
  Horiz. % 105.56% 83.93% 101.80% 96.66% 136.69% 109.91% 100.00%
EPS 9.15 8.37 9.89 9.81 15.29 15.29 13.14 -5.85%
  YoY % 9.32% -15.37% 0.82% -35.84% 0.00% 16.36% -
  Horiz. % 69.63% 63.70% 75.27% 74.66% 116.36% 116.36% 100.00%
DPS 2.72 3.47 3.40 0.00 4.26 7.13 6.65 -13.83%
  YoY % -21.61% 2.06% 0.00% 0.00% -40.25% 7.22% -
  Horiz. % 40.90% 52.18% 51.13% 0.00% 64.06% 107.22% 100.00%
NAPS 1.5637 1.4895 1.4055 1.2740 1.1724 1.1974 0.9178 9.28%
  YoY % 4.98% 5.98% 10.32% 8.67% -2.09% 30.46% -
  Horiz. % 170.37% 162.29% 153.14% 138.81% 127.74% 130.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.8900 1.8000 1.7000 1.5300 1.1300 2.7000 2.0700 -
P/RPS 2.89 3.43 2.62 2.36 1.22 3.63 2.86 0.17%
  YoY % -15.74% 30.92% 11.02% 93.44% -66.39% 26.92% -
  Horiz. % 101.05% 119.93% 91.61% 82.52% 42.66% 126.92% 100.00%
P/EPS 16.06 16.59 12.99 11.22 5.25 12.59 10.48 7.37%
  YoY % -3.19% 27.71% 15.78% 113.71% -58.30% 20.13% -
  Horiz. % 153.24% 158.30% 123.95% 107.06% 50.10% 120.13% 100.00%
EY 6.23 6.03 7.70 8.91 19.05 7.94 9.54 -6.85%
  YoY % 3.32% -21.69% -13.58% -53.23% 139.92% -16.77% -
  Horiz. % 65.30% 63.21% 80.71% 93.40% 199.69% 83.23% 100.00%
DY 1.85 2.50 2.65 0.00 5.31 3.70 4.83 -14.77%
  YoY % -26.00% -5.66% 0.00% 0.00% 43.51% -23.40% -
  Horiz. % 38.30% 51.76% 54.87% 0.00% 109.94% 76.60% 100.00%
P/NAPS 0.94 0.93 0.91 0.86 0.68 1.61 1.50 -7.49%
  YoY % 1.08% 2.20% 5.81% 26.47% -57.76% 7.33% -
  Horiz. % 62.67% 62.00% 60.67% 57.33% 45.33% 107.33% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 -
Price 1.8900 1.8800 2.1200 1.6900 1.0000 2.5900 1.9200 -
P/RPS 2.89 3.59 3.26 2.61 1.08 3.48 2.65 1.45%
  YoY % -19.50% 10.12% 24.90% 141.67% -68.97% 31.32% -
  Horiz. % 109.06% 135.47% 123.02% 98.49% 40.75% 131.32% 100.00%
P/EPS 16.06 17.33 16.19 12.40 4.65 12.08 9.72 8.72%
  YoY % -7.33% 7.04% 30.56% 166.67% -61.51% 24.28% -
  Horiz. % 165.23% 178.29% 166.56% 127.57% 47.84% 124.28% 100.00%
EY 6.23 5.77 6.17 8.07 21.52 8.28 10.29 -8.02%
  YoY % 7.97% -6.48% -23.54% -62.50% 159.90% -19.53% -
  Horiz. % 60.54% 56.07% 59.96% 78.43% 209.14% 80.47% 100.00%
DY 1.85 2.39 2.12 0.00 6.00 3.86 5.21 -15.84%
  YoY % -22.59% 12.74% 0.00% 0.00% 55.44% -25.91% -
  Horiz. % 35.51% 45.87% 40.69% 0.00% 115.16% 74.09% 100.00%
P/NAPS 0.94 0.97 1.14 0.95 0.61 1.54 1.39 -6.31%
  YoY % -3.09% -14.91% 20.00% 55.74% -60.39% 10.79% -
  Horiz. % 67.63% 69.78% 82.01% 68.35% 43.88% 110.79% 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