Highlights

[YNHPROP] YoY Quarter Result on 2008-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     0.30%    YoY -     19.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 48,495 65,095 73,999 146,859 68,548 44,670 36,974 4.62%
  YoY % -25.50% -12.03% -49.61% 114.24% 53.45% 20.81% -
  Horiz. % 131.16% 176.06% 200.14% 397.20% 185.40% 120.81% 100.00%
PBT 18,295 23,076 20,962 36,615 29,681 23,373 19,184 -0.79%
  YoY % -20.72% 10.08% -42.75% 23.36% 26.99% 21.84% -
  Horiz. % 95.37% 120.29% 109.27% 190.86% 154.72% 121.84% 100.00%
Tax -3,950 -7,044 -5,511 -9,845 -7,193 -5,631 -5,627 -5.72%
  YoY % 43.92% -27.82% 44.02% -36.87% -27.74% -0.07% -
  Horiz. % 70.20% 125.18% 97.94% 174.96% 127.83% 100.07% 100.00%
NP 14,345 16,032 15,451 26,770 22,488 17,742 13,557 0.95%
  YoY % -10.52% 3.76% -42.28% 19.04% 26.75% 30.87% -
  Horiz. % 105.81% 118.26% 113.97% 197.46% 165.88% 130.87% 100.00%
NP to SH 14,345 16,032 15,451 26,770 22,488 17,742 13,557 0.95%
  YoY % -10.52% 3.76% -42.28% 19.04% 26.75% 30.87% -
  Horiz. % 105.81% 118.26% 113.97% 197.46% 165.88% 130.87% 100.00%
Tax Rate 21.59 % 30.53 % 26.29 % 26.89 % 24.23 % 24.09 % 29.33 % -4.98%
  YoY % -29.28% 16.13% -2.23% 10.98% 0.58% -17.87% -
  Horiz. % 73.61% 104.09% 89.64% 91.68% 82.61% 82.13% 100.00%
Total Cost 34,150 49,063 58,548 120,089 46,060 26,928 23,417 6.49%
  YoY % -30.40% -16.20% -51.25% 160.72% 71.05% 14.99% -
  Horiz. % 145.83% 209.52% 250.02% 512.83% 196.69% 114.99% 100.00%
Net Worth 780,596 735,632 641,291 605,332 579,512 449,698 377,325 12.87%
  YoY % 6.11% 14.71% 5.94% 4.46% 28.87% 19.18% -
  Horiz. % 206.88% 194.96% 169.96% 160.43% 153.58% 119.18% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 122 - - 22,558 18,223 17,566 - -
  YoY % 0.00% 0.00% 0.00% 23.79% 3.74% 0.00% -
  Horiz. % 0.70% 0.00% 0.00% 128.42% 103.74% 100.00% -
Div Payout % 0.85 % - % - % 84.27 % 81.04 % 99.01 % - % -
  YoY % 0.00% 0.00% 0.00% 3.99% -18.15% 0.00% -
  Horiz. % 0.86% 0.00% 0.00% 85.11% 81.85% 100.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 780,596 735,632 641,291 605,332 579,512 449,698 377,325 12.87%
  YoY % 6.11% 14.71% 5.94% 4.46% 28.87% 19.18% -
  Horiz. % 206.88% 194.96% 169.96% 160.43% 153.58% 119.18% 100.00%
NOSH 408,689 399,800 375,024 375,983 364,473 351,326 333,916 3.42%
  YoY % 2.22% 6.61% -0.26% 3.16% 3.74% 5.21% -
  Horiz. % 122.39% 119.73% 112.31% 112.60% 109.15% 105.21% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 29.58 % 24.63 % 20.88 % 18.23 % 32.81 % 39.72 % 36.67 % -3.52%
  YoY % 20.10% 17.96% 14.54% -44.44% -17.40% 8.32% -
  Horiz. % 80.67% 67.17% 56.94% 49.71% 89.47% 108.32% 100.00%
ROE 1.84 % 2.18 % 2.41 % 4.42 % 3.88 % 3.95 % 3.59 % -10.54%
  YoY % -15.60% -9.54% -45.48% 13.92% -1.77% 10.03% -
  Horiz. % 51.25% 60.72% 67.13% 123.12% 108.08% 110.03% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.87 16.28 19.73 39.06 18.81 12.71 11.07 1.17%
  YoY % -27.09% -17.49% -49.49% 107.66% 47.99% 14.81% -
  Horiz. % 107.23% 147.06% 178.23% 352.85% 169.92% 114.81% 100.00%
EPS 3.51 4.01 4.12 7.12 6.17 5.05 4.06 -2.40%
  YoY % -12.47% -2.67% -42.13% 15.40% 22.18% 24.38% -
  Horiz. % 86.45% 98.77% 101.48% 175.37% 151.97% 124.38% 100.00%
DPS 0.03 0.00 0.00 6.00 5.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 0.60% 0.00% 0.00% 120.00% 100.00% 100.00% -
NAPS 1.9100 1.8400 1.7100 1.6100 1.5900 1.2800 1.1300 9.14%
  YoY % 3.80% 7.60% 6.21% 1.26% 24.22% 13.27% -
  Horiz. % 169.03% 162.83% 151.33% 142.48% 140.71% 113.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.17 12.31 13.99 27.76 12.96 8.44 6.99 4.63%
  YoY % -25.51% -12.01% -49.60% 114.20% 53.55% 20.74% -
  Horiz. % 131.19% 176.11% 200.14% 397.14% 185.41% 120.74% 100.00%
EPS 2.71 3.03 2.92 5.06 4.25 3.35 2.56 0.95%
  YoY % -10.56% 3.77% -42.29% 19.06% 26.87% 30.86% -
  Horiz. % 105.86% 118.36% 114.06% 197.66% 166.02% 130.86% 100.00%
DPS 0.02 0.00 0.00 4.26 3.44 3.32 0.00 -
  YoY % 0.00% 0.00% 0.00% 23.84% 3.61% 0.00% -
  Horiz. % 0.60% 0.00% 0.00% 128.31% 103.61% 100.00% -
NAPS 1.4756 1.3906 1.2123 1.1443 1.0955 0.8501 0.7133 12.87%
  YoY % 6.11% 14.71% 5.94% 4.45% 28.87% 19.18% -
  Horiz. % 206.87% 194.95% 169.96% 160.42% 153.58% 119.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.9700 1.6000 1.7400 1.7600 2.8800 1.2800 1.2900 -
P/RPS 16.60 9.83 8.82 4.51 15.31 10.07 11.65 6.08%
  YoY % 68.87% 11.45% 95.57% -70.54% 52.04% -13.56% -
  Horiz. % 142.49% 84.38% 75.71% 38.71% 131.42% 86.44% 100.00%
P/EPS 56.13 39.90 42.23 24.72 46.68 25.35 31.77 9.95%
  YoY % 40.68% -5.52% 70.83% -47.04% 84.14% -20.21% -
  Horiz. % 176.68% 125.59% 132.92% 77.81% 146.93% 79.79% 100.00%
EY 1.78 2.51 2.37 4.05 2.14 3.95 3.15 -9.07%
  YoY % -29.08% 5.91% -41.48% 89.25% -45.82% 25.40% -
  Horiz. % 56.51% 79.68% 75.24% 128.57% 67.94% 125.40% 100.00%
DY 0.02 0.00 0.00 3.41 1.74 3.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 95.98% -55.50% 0.00% -
  Horiz. % 0.51% 0.00% 0.00% 87.21% 44.50% 100.00% -
P/NAPS 1.03 0.87 1.02 1.09 1.81 1.00 1.14 -1.68%
  YoY % 18.39% -14.71% -6.42% -39.78% 81.00% -12.28% -
  Horiz. % 90.35% 76.32% 89.47% 95.61% 158.77% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 01/08/05 -
Price 1.7400 1.7000 1.9500 1.5500 2.5000 1.2800 1.3000 -
P/RPS 14.66 10.44 9.88 3.97 13.29 10.07 11.74 3.77%
  YoY % 40.42% 5.67% 148.87% -70.13% 31.98% -14.22% -
  Horiz. % 124.87% 88.93% 84.16% 33.82% 113.20% 85.78% 100.00%
P/EPS 49.57 42.39 47.33 21.77 40.52 25.35 32.02 7.55%
  YoY % 16.94% -10.44% 117.41% -46.27% 59.84% -20.83% -
  Horiz. % 154.81% 132.39% 147.81% 67.99% 126.55% 79.17% 100.00%
EY 2.02 2.36 2.11 4.59 2.47 3.95 3.12 -6.99%
  YoY % -14.41% 11.85% -54.03% 85.83% -37.47% 26.60% -
  Horiz. % 64.74% 75.64% 67.63% 147.12% 79.17% 126.60% 100.00%
DY 0.02 0.00 0.00 3.87 2.00 3.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 93.50% -48.85% 0.00% -
  Horiz. % 0.51% 0.00% 0.00% 98.98% 51.15% 100.00% -
P/NAPS 0.91 0.92 1.14 0.96 1.57 1.00 1.15 -3.82%
  YoY % -1.09% -19.30% 18.75% -38.85% 57.00% -13.04% -
  Horiz. % 79.13% 80.00% 99.13% 83.48% 136.52% 86.96% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

206  486  597  1225 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.375-0.005 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.81+0.07 
 AT 0.180.00 

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!
PARTNERS & BROKERS