Highlights

[YNHPROP] YoY Quarter Result on 2009-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     1.83%    YoY -     -42.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 86,245 48,495 65,095 73,999 146,859 68,548 44,670 11.58%
  YoY % 77.84% -25.50% -12.03% -49.61% 114.24% 53.45% -
  Horiz. % 193.07% 108.56% 145.72% 165.66% 328.76% 153.45% 100.00%
PBT 22,270 18,295 23,076 20,962 36,615 29,681 23,373 -0.80%
  YoY % 21.73% -20.72% 10.08% -42.75% 23.36% 26.99% -
  Horiz. % 95.28% 78.27% 98.73% 89.68% 156.66% 126.99% 100.00%
Tax -3,768 -3,950 -7,044 -5,511 -9,845 -7,193 -5,631 -6.47%
  YoY % 4.61% 43.92% -27.82% 44.02% -36.87% -27.74% -
  Horiz. % 66.92% 70.15% 125.09% 97.87% 174.84% 127.74% 100.00%
NP 18,502 14,345 16,032 15,451 26,770 22,488 17,742 0.70%
  YoY % 28.98% -10.52% 3.76% -42.28% 19.04% 26.75% -
  Horiz. % 104.28% 80.85% 90.36% 87.09% 150.88% 126.75% 100.00%
NP to SH 18,502 14,345 16,032 15,451 26,770 22,488 17,742 0.70%
  YoY % 28.98% -10.52% 3.76% -42.28% 19.04% 26.75% -
  Horiz. % 104.28% 80.85% 90.36% 87.09% 150.88% 126.75% 100.00%
Tax Rate 16.92 % 21.59 % 30.53 % 26.29 % 26.89 % 24.23 % 24.09 % -5.71%
  YoY % -21.63% -29.28% 16.13% -2.23% 10.98% 0.58% -
  Horiz. % 70.24% 89.62% 126.73% 109.13% 111.62% 100.58% 100.00%
Total Cost 67,743 34,150 49,063 58,548 120,089 46,060 26,928 16.60%
  YoY % 98.37% -30.40% -16.20% -51.25% 160.72% 71.05% -
  Horiz. % 251.57% 126.82% 182.20% 217.42% 445.96% 171.05% 100.00%
Net Worth 809,976 780,596 735,632 641,291 605,332 579,512 449,698 10.29%
  YoY % 3.76% 6.11% 14.71% 5.94% 4.46% 28.87% -
  Horiz. % 180.12% 173.58% 163.58% 142.60% 134.61% 128.87% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,223 122 - - 22,558 18,223 17,566 -11.87%
  YoY % 6,606.94% 0.00% 0.00% 0.00% 23.79% 3.74% -
  Horiz. % 46.81% 0.70% 0.00% 0.00% 128.42% 103.74% 100.00%
Div Payout % 44.44 % 0.85 % - % - % 84.27 % 81.04 % 99.01 % -12.49%
  YoY % 5,128.24% 0.00% 0.00% 0.00% 3.99% -18.15% -
  Horiz. % 44.88% 0.86% 0.00% 0.00% 85.11% 81.85% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 809,976 780,596 735,632 641,291 605,332 579,512 449,698 10.29%
  YoY % 3.76% 6.11% 14.71% 5.94% 4.46% 28.87% -
  Horiz. % 180.12% 173.58% 163.58% 142.60% 134.61% 128.87% 100.00%
NOSH 411,155 408,689 399,800 375,024 375,983 364,473 351,326 2.65%
  YoY % 0.60% 2.22% 6.61% -0.26% 3.16% 3.74% -
  Horiz. % 117.03% 116.33% 113.80% 106.75% 107.02% 103.74% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.45 % 29.58 % 24.63 % 20.88 % 18.23 % 32.81 % 39.72 % -9.75%
  YoY % -27.48% 20.10% 17.96% 14.54% -44.44% -17.40% -
  Horiz. % 54.00% 74.47% 62.01% 52.57% 45.90% 82.60% 100.00%
ROE 2.28 % 1.84 % 2.18 % 2.41 % 4.42 % 3.88 % 3.95 % -8.74%
  YoY % 23.91% -15.60% -9.54% -45.48% 13.92% -1.77% -
  Horiz. % 57.72% 46.58% 55.19% 61.01% 111.90% 98.23% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.98 11.87 16.28 19.73 39.06 18.81 12.71 8.70%
  YoY % 76.75% -27.09% -17.49% -49.49% 107.66% 47.99% -
  Horiz. % 165.07% 93.39% 128.09% 155.23% 307.32% 147.99% 100.00%
EPS 4.50 3.51 4.01 4.12 7.12 6.17 5.05 -1.90%
  YoY % 28.21% -12.47% -2.67% -42.13% 15.40% 22.18% -
  Horiz. % 89.11% 69.50% 79.41% 81.58% 140.99% 122.18% 100.00%
DPS 2.00 0.03 0.00 0.00 6.00 5.00 5.00 -14.15%
  YoY % 6,566.67% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 40.00% 0.60% 0.00% 0.00% 120.00% 100.00% 100.00%
NAPS 1.9700 1.9100 1.8400 1.7100 1.6100 1.5900 1.2800 7.44%
  YoY % 3.14% 3.80% 7.60% 6.21% 1.26% 24.22% -
  Horiz. % 153.91% 149.22% 143.75% 133.59% 125.78% 124.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.30 9.17 12.31 13.99 27.76 12.96 8.44 11.58%
  YoY % 77.75% -25.51% -12.01% -49.60% 114.20% 53.55% -
  Horiz. % 193.13% 108.65% 145.85% 165.76% 328.91% 153.55% 100.00%
EPS 3.50 2.71 3.03 2.92 5.06 4.25 3.35 0.73%
  YoY % 29.15% -10.56% 3.77% -42.29% 19.06% 26.87% -
  Horiz. % 104.48% 80.90% 90.45% 87.16% 151.04% 126.87% 100.00%
DPS 1.55 0.02 0.00 0.00 4.26 3.44 3.32 -11.91%
  YoY % 7,650.00% 0.00% 0.00% 0.00% 23.84% 3.61% -
  Horiz. % 46.69% 0.60% 0.00% 0.00% 128.31% 103.61% 100.00%
NAPS 1.5311 1.4756 1.3906 1.2123 1.1443 1.0955 0.8501 10.29%
  YoY % 3.76% 6.11% 14.71% 5.94% 4.45% 28.87% -
  Horiz. % 180.11% 173.58% 163.58% 142.61% 134.61% 128.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.9400 1.9700 1.6000 1.7400 1.7600 2.8800 1.2800 -
P/RPS 9.25 16.60 9.83 8.82 4.51 15.31 10.07 -1.40%
  YoY % -44.28% 68.87% 11.45% 95.57% -70.54% 52.04% -
  Horiz. % 91.86% 164.85% 97.62% 87.59% 44.79% 152.04% 100.00%
P/EPS 43.11 56.13 39.90 42.23 24.72 46.68 25.35 9.24%
  YoY % -23.20% 40.68% -5.52% 70.83% -47.04% 84.14% -
  Horiz. % 170.06% 221.42% 157.40% 166.59% 97.51% 184.14% 100.00%
EY 2.32 1.78 2.51 2.37 4.05 2.14 3.95 -8.48%
  YoY % 30.34% -29.08% 5.91% -41.48% 89.25% -45.82% -
  Horiz. % 58.73% 45.06% 63.54% 60.00% 102.53% 54.18% 100.00%
DY 1.03 0.02 0.00 0.00 3.41 1.74 3.91 -19.92%
  YoY % 5,050.00% 0.00% 0.00% 0.00% 95.98% -55.50% -
  Horiz. % 26.34% 0.51% 0.00% 0.00% 87.21% 44.50% 100.00%
P/NAPS 0.98 1.03 0.87 1.02 1.09 1.81 1.00 -0.34%
  YoY % -4.85% 18.39% -14.71% -6.42% -39.78% 81.00% -
  Horiz. % 98.00% 103.00% 87.00% 102.00% 109.00% 181.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 -
Price 1.9200 1.7400 1.7000 1.9500 1.5500 2.5000 1.2800 -
P/RPS 9.15 14.66 10.44 9.88 3.97 13.29 10.07 -1.58%
  YoY % -37.59% 40.42% 5.67% 148.87% -70.13% 31.98% -
  Horiz. % 90.86% 145.58% 103.67% 98.11% 39.42% 131.98% 100.00%
P/EPS 42.67 49.57 42.39 47.33 21.77 40.52 25.35 9.06%
  YoY % -13.92% 16.94% -10.44% 117.41% -46.27% 59.84% -
  Horiz. % 168.32% 195.54% 167.22% 186.71% 85.88% 159.84% 100.00%
EY 2.34 2.02 2.36 2.11 4.59 2.47 3.95 -8.35%
  YoY % 15.84% -14.41% 11.85% -54.03% 85.83% -37.47% -
  Horiz. % 59.24% 51.14% 59.75% 53.42% 116.20% 62.53% 100.00%
DY 1.04 0.02 0.00 0.00 3.87 2.00 3.91 -19.79%
  YoY % 5,100.00% 0.00% 0.00% 0.00% 93.50% -48.85% -
  Horiz. % 26.60% 0.51% 0.00% 0.00% 98.98% 51.15% 100.00%
P/NAPS 0.97 0.91 0.92 1.14 0.96 1.57 1.00 -0.51%
  YoY % 6.59% -1.09% -19.30% 18.75% -38.85% 57.00% -
  Horiz. % 97.00% 91.00% 92.00% 114.00% 96.00% 157.00% 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.
 


 

123  117  442  1651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 VSOLAR 0.09+0.005 
 PWORTH 0.05+0.005 
 ECOWLD 0.675+0.03 
 GPACKET-WB 0.270.00 
 MNC-PA 0.0350.00 
 MNC 0.105-0.01 
 OPCOM 0.75+0.05 
 KNM 0.4150.00 
 SCICOM 0.97+0.04 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers