Highlights

[YNHPROP] YoY Quarter Result on 2007-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 12-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     1.92%    YoY -     25.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 55,070 84,886 80,064 55,419 88,970 50,605 35,868 7.40%
  YoY % -35.12% 6.02% 44.47% -37.71% 75.81% 41.09% -
  Horiz. % 153.54% 236.66% 223.22% 154.51% 248.05% 141.09% 100.00%
PBT 18,328 18,006 30,620 30,137 25,289 18,274 14,802 3.62%
  YoY % 1.79% -41.20% 1.60% 19.17% 38.39% 23.46% -
  Horiz. % 123.82% 121.65% 206.86% 203.60% 170.85% 123.46% 100.00%
Tax -2,572 -4,620 -8,437 -7,217 -6,994 -4,460 -4,290 -8.17%
  YoY % 44.33% 45.24% -16.90% -3.19% -56.82% -3.96% -
  Horiz. % 59.95% 107.69% 196.67% 168.23% 163.03% 103.96% 100.00%
NP 15,756 13,386 22,183 22,920 18,295 13,814 10,512 6.97%
  YoY % 17.71% -39.66% -3.22% 25.28% 32.44% 31.41% -
  Horiz. % 149.89% 127.34% 211.03% 218.04% 174.04% 131.41% 100.00%
NP to SH 15,756 13,386 22,183 22,920 18,295 13,814 10,512 6.97%
  YoY % 17.71% -39.66% -3.22% 25.28% 32.44% 31.41% -
  Horiz. % 149.89% 127.34% 211.03% 218.04% 174.04% 131.41% 100.00%
Tax Rate 14.03 % 25.66 % 27.55 % 23.95 % 27.66 % 24.41 % 28.98 % -11.38%
  YoY % -45.32% -6.86% 15.03% -13.41% 13.31% -15.77% -
  Horiz. % 48.41% 88.54% 95.07% 82.64% 95.45% 84.23% 100.00%
Total Cost 39,314 71,500 57,881 32,499 70,675 36,791 25,356 7.58%
  YoY % -45.02% 23.53% 78.10% -54.02% 92.10% 45.10% -
  Horiz. % 155.05% 281.98% 228.27% 128.17% 278.73% 145.10% 100.00%
Net Worth 737,685 658,019 602,319 644,747 467,929 406,089 277,182 17.71%
  YoY % 12.11% 9.25% -6.58% 37.79% 15.23% 46.51% -
  Horiz. % 266.14% 237.40% 217.30% 232.61% 168.82% 146.51% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,013 - - 19,656 17,591 9,996 16,997 -15.89%
  YoY % 0.00% 0.00% 0.00% 11.74% 75.98% -41.19% -
  Horiz. % 35.38% 0.00% 0.00% 115.65% 103.50% 58.81% 100.00%
Div Payout % 38.17 % - % - % 85.76 % 96.15 % 72.36 % 161.69 % -21.38%
  YoY % 0.00% 0.00% 0.00% -10.81% 32.88% -55.25% -
  Horiz. % 23.61% 0.00% 0.00% 53.04% 59.47% 44.75% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 737,685 658,019 602,319 644,747 467,929 406,089 277,182 17.71%
  YoY % 12.11% 9.25% -6.58% 37.79% 15.23% 46.51% -
  Horiz. % 266.14% 237.40% 217.30% 232.61% 168.82% 146.51% 100.00%
NOSH 400,916 376,011 367,268 393,138 351,826 347,085 261,492 7.38%
  YoY % 6.62% 2.38% -6.58% 11.74% 1.37% 32.73% -
  Horiz. % 153.32% 143.79% 140.45% 150.34% 134.55% 132.73% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.61 % 15.77 % 27.71 % 41.36 % 20.56 % 27.30 % 29.31 % -0.40%
  YoY % 81.42% -43.09% -33.00% 101.17% -24.69% -6.86% -
  Horiz. % 97.61% 53.80% 94.54% 141.11% 70.15% 93.14% 100.00%
ROE 2.14 % 2.03 % 3.68 % 3.55 % 3.91 % 3.40 % 3.79 % -9.08%
  YoY % 5.42% -44.84% 3.66% -9.21% 15.00% -10.29% -
  Horiz. % 56.46% 53.56% 97.10% 93.67% 103.17% 89.71% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.74 22.58 21.80 14.10 25.29 14.58 13.72 0.02%
  YoY % -39.15% 3.58% 54.61% -44.25% 73.46% 6.27% -
  Horiz. % 100.15% 164.58% 158.89% 102.77% 184.33% 106.27% 100.00%
EPS 3.93 3.56 6.04 5.83 5.20 3.98 4.02 -0.38%
  YoY % 10.39% -41.06% 3.60% 12.12% 30.65% -1.00% -
  Horiz. % 97.76% 88.56% 150.25% 145.02% 129.35% 99.00% 100.00%
DPS 1.50 0.00 0.00 5.00 5.00 2.88 6.50 -21.67%
  YoY % 0.00% 0.00% 0.00% 0.00% 73.61% -55.69% -
  Horiz. % 23.08% 0.00% 0.00% 76.92% 76.92% 44.31% 100.00%
NAPS 1.8400 1.7500 1.6400 1.6400 1.3300 1.1700 1.0600 9.62%
  YoY % 5.14% 6.71% 0.00% 23.31% 13.68% 10.38% -
  Horiz. % 173.58% 165.09% 154.72% 154.72% 125.47% 110.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.41 16.05 15.13 10.48 16.82 9.57 6.78 7.40%
  YoY % -35.14% 6.08% 44.37% -37.69% 75.76% 41.15% -
  Horiz. % 153.54% 236.73% 223.16% 154.57% 248.08% 141.15% 100.00%
EPS 2.98 2.53 4.19 4.33 3.46 2.61 1.99 6.96%
  YoY % 17.79% -39.62% -3.23% 25.14% 32.57% 31.16% -
  Horiz. % 149.75% 127.14% 210.55% 217.59% 173.87% 131.16% 100.00%
DPS 1.14 0.00 0.00 3.72 3.33 1.89 3.21 -15.84%
  YoY % 0.00% 0.00% 0.00% 11.71% 76.19% -41.12% -
  Horiz. % 35.51% 0.00% 0.00% 115.89% 103.74% 58.88% 100.00%
NAPS 1.3945 1.2439 1.1386 1.2188 0.8846 0.7677 0.5240 17.71%
  YoY % 12.11% 9.25% -6.58% 37.78% 15.23% 46.51% -
  Horiz. % 266.13% 237.39% 217.29% 232.60% 168.82% 146.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.7300 1.9000 1.4000 2.6700 1.3000 1.2000 1.3100 -
P/RPS 12.59 8.42 6.42 18.94 5.14 8.23 9.55 4.71%
  YoY % 49.52% 31.15% -66.10% 268.48% -37.55% -13.82% -
  Horiz. % 131.83% 88.17% 67.23% 198.32% 53.82% 86.18% 100.00%
P/EPS 44.02 53.37 23.18 45.80 25.00 30.15 32.59 5.14%
  YoY % -17.52% 130.24% -49.39% 83.20% -17.08% -7.49% -
  Horiz. % 135.07% 163.76% 71.13% 140.53% 76.71% 92.51% 100.00%
EY 2.27 1.87 4.31 2.18 4.00 3.32 3.07 -4.90%
  YoY % 21.39% -56.61% 97.71% -45.50% 20.48% 8.14% -
  Horiz. % 73.94% 60.91% 140.39% 71.01% 130.29% 108.14% 100.00%
DY 0.87 0.00 0.00 1.87 3.85 2.40 4.96 -25.17%
  YoY % 0.00% 0.00% 0.00% -51.43% 60.42% -51.61% -
  Horiz. % 17.54% 0.00% 0.00% 37.70% 77.62% 48.39% 100.00%
P/NAPS 0.94 1.09 0.85 1.63 0.98 1.03 1.24 -4.51%
  YoY % -13.76% 28.24% -47.85% 66.33% -4.85% -16.94% -
  Horiz. % 75.81% 87.90% 68.55% 131.45% 79.03% 83.06% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 18/10/04 -
Price 1.7700 1.6700 1.1600 2.6800 1.3700 1.2400 1.2800 -
P/RPS 12.89 7.40 5.32 19.01 5.42 8.50 9.33 5.53%
  YoY % 74.19% 39.10% -72.01% 250.74% -36.24% -8.90% -
  Horiz. % 138.16% 79.31% 57.02% 203.75% 58.09% 91.10% 100.00%
P/EPS 45.04 46.91 19.21 45.97 26.35 31.16 31.84 5.95%
  YoY % -3.99% 144.20% -58.21% 74.46% -15.44% -2.14% -
  Horiz. % 141.46% 147.33% 60.33% 144.38% 82.76% 97.86% 100.00%
EY 2.22 2.13 5.21 2.18 3.80 3.21 3.14 -5.61%
  YoY % 4.23% -59.12% 138.99% -42.63% 18.38% 2.23% -
  Horiz. % 70.70% 67.83% 165.92% 69.43% 121.02% 102.23% 100.00%
DY 0.85 0.00 0.00 1.87 3.65 2.32 5.08 -25.76%
  YoY % 0.00% 0.00% 0.00% -48.77% 57.33% -54.33% -
  Horiz. % 16.73% 0.00% 0.00% 36.81% 71.85% 45.67% 100.00%
P/NAPS 0.96 0.95 0.71 1.63 1.03 1.06 1.21 -3.78%
  YoY % 1.05% 33.80% -56.44% 58.25% -2.83% -12.40% -
  Horiz. % 79.34% 78.51% 58.68% 134.71% 85.12% 87.60% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers