Highlights

[YNHPROP] YoY Quarter Result on 2008-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -17.13%    YoY -     -3.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 54,260 55,070 84,886 80,064 55,419 88,970 50,605 1.17%
  YoY % -1.47% -35.12% 6.02% 44.47% -37.71% 75.81% -
  Horiz. % 107.22% 108.82% 167.74% 158.21% 109.51% 175.81% 100.00%
PBT 20,872 18,328 18,006 30,620 30,137 25,289 18,274 2.24%
  YoY % 13.88% 1.79% -41.20% 1.60% 19.17% 38.39% -
  Horiz. % 114.22% 100.30% 98.53% 167.56% 164.92% 138.39% 100.00%
Tax -10,776 -2,572 -4,620 -8,437 -7,217 -6,994 -4,460 15.83%
  YoY % -318.97% 44.33% 45.24% -16.90% -3.19% -56.82% -
  Horiz. % 241.61% 57.67% 103.59% 189.17% 161.82% 156.82% 100.00%
NP 10,096 15,756 13,386 22,183 22,920 18,295 13,814 -5.09%
  YoY % -35.92% 17.71% -39.66% -3.22% 25.28% 32.44% -
  Horiz. % 73.09% 114.06% 96.90% 160.58% 165.92% 132.44% 100.00%
NP to SH 10,096 15,756 13,386 22,183 22,920 18,295 13,814 -5.09%
  YoY % -35.92% 17.71% -39.66% -3.22% 25.28% 32.44% -
  Horiz. % 73.09% 114.06% 96.90% 160.58% 165.92% 132.44% 100.00%
Tax Rate 51.63 % 14.03 % 25.66 % 27.55 % 23.95 % 27.66 % 24.41 % 13.29%
  YoY % 268.00% -45.32% -6.86% 15.03% -13.41% 13.31% -
  Horiz. % 211.51% 57.48% 105.12% 112.86% 98.12% 113.31% 100.00%
Total Cost 44,164 39,314 71,500 57,881 32,499 70,675 36,791 3.09%
  YoY % 12.34% -45.02% 23.53% 78.10% -54.02% 92.10% -
  Horiz. % 120.04% 106.86% 194.34% 157.32% 88.33% 192.10% 100.00%
Net Worth 784,790 737,685 658,019 602,319 644,747 467,929 406,089 11.60%
  YoY % 6.39% 12.11% 9.25% -6.58% 37.79% 15.23% -
  Horiz. % 193.26% 181.66% 162.04% 148.32% 158.77% 115.23% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,131 6,013 - - 19,656 17,591 9,996 -7.82%
  YoY % 1.95% 0.00% 0.00% 0.00% 11.74% 75.98% -
  Horiz. % 61.34% 60.16% 0.00% 0.00% 196.65% 175.98% 100.00%
Div Payout % 60.73 % 38.17 % - % - % 85.76 % 96.15 % 72.36 % -2.88%
  YoY % 59.10% 0.00% 0.00% 0.00% -10.81% 32.88% -
  Horiz. % 83.93% 52.75% 0.00% 0.00% 118.52% 132.88% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 784,790 737,685 658,019 602,319 644,747 467,929 406,089 11.60%
  YoY % 6.39% 12.11% 9.25% -6.58% 37.79% 15.23% -
  Horiz. % 193.26% 181.66% 162.04% 148.32% 158.77% 115.23% 100.00%
NOSH 408,744 400,916 376,011 367,268 393,138 351,826 347,085 2.76%
  YoY % 1.95% 6.62% 2.38% -6.58% 11.74% 1.37% -
  Horiz. % 117.76% 115.51% 108.33% 105.81% 113.27% 101.37% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.61 % 28.61 % 15.77 % 27.71 % 41.36 % 20.56 % 27.30 % -6.18%
  YoY % -34.95% 81.42% -43.09% -33.00% 101.17% -24.69% -
  Horiz. % 68.17% 104.80% 57.77% 101.50% 151.50% 75.31% 100.00%
ROE 1.29 % 2.14 % 2.03 % 3.68 % 3.55 % 3.91 % 3.40 % -14.91%
  YoY % -39.72% 5.42% -44.84% 3.66% -9.21% 15.00% -
  Horiz. % 37.94% 62.94% 59.71% 108.24% 104.41% 115.00% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.27 13.74 22.58 21.80 14.10 25.29 14.58 -1.56%
  YoY % -3.42% -39.15% 3.58% 54.61% -44.25% 73.46% -
  Horiz. % 91.02% 94.24% 154.87% 149.52% 96.71% 173.46% 100.00%
EPS 2.47 3.93 3.56 6.04 5.83 5.20 3.98 -7.64%
  YoY % -37.15% 10.39% -41.06% 3.60% 12.12% 30.65% -
  Horiz. % 62.06% 98.74% 89.45% 151.76% 146.48% 130.65% 100.00%
DPS 1.50 1.50 0.00 0.00 5.00 5.00 2.88 -10.30%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 73.61% -
  Horiz. % 52.08% 52.08% 0.00% 0.00% 173.61% 173.61% 100.00%
NAPS 1.9200 1.8400 1.7500 1.6400 1.6400 1.3300 1.1700 8.60%
  YoY % 4.35% 5.14% 6.71% 0.00% 23.31% 13.68% -
  Horiz. % 164.10% 157.26% 149.57% 140.17% 140.17% 113.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.26 10.41 16.05 15.13 10.48 16.82 9.57 1.17%
  YoY % -1.44% -35.14% 6.08% 44.37% -37.69% 75.76% -
  Horiz. % 107.21% 108.78% 167.71% 158.10% 109.51% 175.76% 100.00%
EPS 1.91 2.98 2.53 4.19 4.33 3.46 2.61 -5.07%
  YoY % -35.91% 17.79% -39.62% -3.23% 25.14% 32.57% -
  Horiz. % 73.18% 114.18% 96.93% 160.54% 165.90% 132.57% 100.00%
DPS 1.16 1.14 0.00 0.00 3.72 3.33 1.89 -7.81%
  YoY % 1.75% 0.00% 0.00% 0.00% 11.71% 76.19% -
  Horiz. % 61.38% 60.32% 0.00% 0.00% 196.83% 176.19% 100.00%
NAPS 1.4835 1.3945 1.2439 1.1386 1.2188 0.8846 0.7677 11.60%
  YoY % 6.38% 12.11% 9.25% -6.58% 37.78% 15.23% -
  Horiz. % 193.24% 181.65% 162.03% 148.31% 158.76% 115.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.6900 1.7300 1.9000 1.4000 2.6700 1.3000 1.2000 -
P/RPS 12.73 12.59 8.42 6.42 18.94 5.14 8.23 7.54%
  YoY % 1.11% 49.52% 31.15% -66.10% 268.48% -37.55% -
  Horiz. % 154.68% 152.98% 102.31% 78.01% 230.13% 62.45% 100.00%
P/EPS 68.42 44.02 53.37 23.18 45.80 25.00 30.15 14.63%
  YoY % 55.43% -17.52% 130.24% -49.39% 83.20% -17.08% -
  Horiz. % 226.93% 146.00% 177.01% 76.88% 151.91% 82.92% 100.00%
EY 1.46 2.27 1.87 4.31 2.18 4.00 3.32 -12.79%
  YoY % -35.68% 21.39% -56.61% 97.71% -45.50% 20.48% -
  Horiz. % 43.98% 68.37% 56.33% 129.82% 65.66% 120.48% 100.00%
DY 0.89 0.87 0.00 0.00 1.87 3.85 2.40 -15.23%
  YoY % 2.30% 0.00% 0.00% 0.00% -51.43% 60.42% -
  Horiz. % 37.08% 36.25% 0.00% 0.00% 77.92% 160.42% 100.00%
P/NAPS 0.88 0.94 1.09 0.85 1.63 0.98 1.03 -2.59%
  YoY % -6.38% -13.76% 28.24% -47.85% 66.33% -4.85% -
  Horiz. % 85.44% 91.26% 105.83% 82.52% 158.25% 95.15% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 -
Price 1.7900 1.7700 1.6700 1.1600 2.6800 1.3700 1.2400 -
P/RPS 13.48 12.89 7.40 5.32 19.01 5.42 8.50 7.98%
  YoY % 4.58% 74.19% 39.10% -72.01% 250.74% -36.24% -
  Horiz. % 158.59% 151.65% 87.06% 62.59% 223.65% 63.76% 100.00%
P/EPS 72.47 45.04 46.91 19.21 45.97 26.35 31.16 15.10%
  YoY % 60.90% -3.99% 144.20% -58.21% 74.46% -15.44% -
  Horiz. % 232.57% 144.54% 150.55% 61.65% 147.53% 84.56% 100.00%
EY 1.38 2.22 2.13 5.21 2.18 3.80 3.21 -13.12%
  YoY % -37.84% 4.23% -59.12% 138.99% -42.63% 18.38% -
  Horiz. % 42.99% 69.16% 66.36% 162.31% 67.91% 118.38% 100.00%
DY 0.84 0.85 0.00 0.00 1.87 3.65 2.32 -15.57%
  YoY % -1.18% 0.00% 0.00% 0.00% -48.77% 57.33% -
  Horiz. % 36.21% 36.64% 0.00% 0.00% 80.60% 157.33% 100.00%
P/NAPS 0.93 0.96 0.95 0.71 1.63 1.03 1.06 -2.16%
  YoY % -3.12% 1.05% 33.80% -56.44% 58.25% -2.83% -
  Horiz. % 87.74% 90.57% 89.62% 66.98% 153.77% 97.17% 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.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers