Highlights

[YNHPROP] YoY Quarter Result on 2009-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -13.36%    YoY -     -39.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 79,329 54,260 55,070 84,886 80,064 55,419 88,970 -1.89%
  YoY % 46.20% -1.47% -35.12% 6.02% 44.47% -37.71% -
  Horiz. % 89.16% 60.99% 61.90% 95.41% 89.99% 62.29% 100.00%
PBT 14,217 20,872 18,328 18,006 30,620 30,137 25,289 -9.14%
  YoY % -31.88% 13.88% 1.79% -41.20% 1.60% 19.17% -
  Horiz. % 56.22% 82.53% 72.47% 71.20% 121.08% 119.17% 100.00%
Tax -2,510 -10,776 -2,572 -4,620 -8,437 -7,217 -6,994 -15.69%
  YoY % 76.71% -318.97% 44.33% 45.24% -16.90% -3.19% -
  Horiz. % 35.89% 154.07% 36.77% 66.06% 120.63% 103.19% 100.00%
NP 11,707 10,096 15,756 13,386 22,183 22,920 18,295 -7.16%
  YoY % 15.96% -35.92% 17.71% -39.66% -3.22% 25.28% -
  Horiz. % 63.99% 55.18% 86.12% 73.17% 121.25% 125.28% 100.00%
NP to SH 11,707 10,096 15,756 13,386 22,183 22,920 18,295 -7.16%
  YoY % 15.96% -35.92% 17.71% -39.66% -3.22% 25.28% -
  Horiz. % 63.99% 55.18% 86.12% 73.17% 121.25% 125.28% 100.00%
Tax Rate 17.65 % 51.63 % 14.03 % 25.66 % 27.55 % 23.95 % 27.66 % -7.21%
  YoY % -65.81% 268.00% -45.32% -6.86% 15.03% -13.41% -
  Horiz. % 63.81% 186.66% 50.72% 92.77% 99.60% 86.59% 100.00%
Total Cost 67,622 44,164 39,314 71,500 57,881 32,499 70,675 -0.73%
  YoY % 53.12% 12.34% -45.02% 23.53% 78.10% -54.02% -
  Horiz. % 95.68% 62.49% 55.63% 101.17% 81.90% 45.98% 100.00%
Net Worth 820,314 784,790 737,685 658,019 602,319 644,747 467,929 9.80%
  YoY % 4.53% 6.39% 12.11% 9.25% -6.58% 37.79% -
  Horiz. % 175.31% 167.72% 157.65% 140.62% 128.72% 137.79% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,183 6,131 6,013 - - 19,656 17,591 -15.98%
  YoY % 0.85% 1.95% 0.00% 0.00% 0.00% 11.74% -
  Horiz. % 35.15% 34.85% 34.19% 0.00% 0.00% 111.74% 100.00%
Div Payout % 52.82 % 60.73 % 38.17 % - % - % 85.76 % 96.15 % -9.49%
  YoY % -13.02% 59.10% 0.00% 0.00% 0.00% -10.81% -
  Horiz. % 54.93% 63.16% 39.70% 0.00% 0.00% 89.19% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 820,314 784,790 737,685 658,019 602,319 644,747 467,929 9.80%
  YoY % 4.53% 6.39% 12.11% 9.25% -6.58% 37.79% -
  Horiz. % 175.31% 167.72% 157.65% 140.62% 128.72% 137.79% 100.00%
NOSH 412,218 408,744 400,916 376,011 367,268 393,138 351,826 2.67%
  YoY % 0.85% 1.95% 6.62% 2.38% -6.58% 11.74% -
  Horiz. % 117.17% 116.18% 113.95% 106.87% 104.39% 111.74% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.76 % 18.61 % 28.61 % 15.77 % 27.71 % 41.36 % 20.56 % -5.37%
  YoY % -20.69% -34.95% 81.42% -43.09% -33.00% 101.17% -
  Horiz. % 71.79% 90.52% 139.15% 76.70% 134.78% 201.17% 100.00%
ROE 1.43 % 1.29 % 2.14 % 2.03 % 3.68 % 3.55 % 3.91 % -15.42%
  YoY % 10.85% -39.72% 5.42% -44.84% 3.66% -9.21% -
  Horiz. % 36.57% 32.99% 54.73% 51.92% 94.12% 90.79% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.24 13.27 13.74 22.58 21.80 14.10 25.29 -4.45%
  YoY % 44.99% -3.42% -39.15% 3.58% 54.61% -44.25% -
  Horiz. % 76.08% 52.47% 54.33% 89.28% 86.20% 55.75% 100.00%
EPS 2.84 2.47 3.93 3.56 6.04 5.83 5.20 -9.58%
  YoY % 14.98% -37.15% 10.39% -41.06% 3.60% 12.12% -
  Horiz. % 54.62% 47.50% 75.58% 68.46% 116.15% 112.12% 100.00%
DPS 1.50 1.50 1.50 0.00 0.00 5.00 5.00 -18.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 30.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.9900 1.9200 1.8400 1.7500 1.6400 1.6400 1.3300 6.94%
  YoY % 3.65% 4.35% 5.14% 6.71% 0.00% 23.31% -
  Horiz. % 149.62% 144.36% 138.35% 131.58% 123.31% 123.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.00 10.26 10.41 16.05 15.13 10.48 16.82 -1.89%
  YoY % 46.20% -1.44% -35.14% 6.08% 44.37% -37.69% -
  Horiz. % 89.18% 61.00% 61.89% 95.42% 89.95% 62.31% 100.00%
EPS 2.21 1.91 2.98 2.53 4.19 4.33 3.46 -7.19%
  YoY % 15.71% -35.91% 17.79% -39.62% -3.23% 25.14% -
  Horiz. % 63.87% 55.20% 86.13% 73.12% 121.10% 125.14% 100.00%
DPS 1.17 1.16 1.14 0.00 0.00 3.72 3.33 -15.98%
  YoY % 0.86% 1.75% 0.00% 0.00% 0.00% 11.71% -
  Horiz. % 35.14% 34.83% 34.23% 0.00% 0.00% 111.71% 100.00%
NAPS 1.5507 1.4835 1.3945 1.2439 1.1386 1.2188 0.8846 9.80%
  YoY % 4.53% 6.38% 12.11% 9.25% -6.58% 37.78% -
  Horiz. % 175.30% 167.70% 157.64% 140.62% 128.71% 137.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.8600 1.6900 1.7300 1.9000 1.4000 2.6700 1.3000 -
P/RPS 9.67 12.73 12.59 8.42 6.42 18.94 5.14 11.10%
  YoY % -24.04% 1.11% 49.52% 31.15% -66.10% 268.48% -
  Horiz. % 188.13% 247.67% 244.94% 163.81% 124.90% 368.48% 100.00%
P/EPS 65.49 68.42 44.02 53.37 23.18 45.80 25.00 17.39%
  YoY % -4.28% 55.43% -17.52% 130.24% -49.39% 83.20% -
  Horiz. % 261.96% 273.68% 176.08% 213.48% 92.72% 183.20% 100.00%
EY 1.53 1.46 2.27 1.87 4.31 2.18 4.00 -14.79%
  YoY % 4.79% -35.68% 21.39% -56.61% 97.71% -45.50% -
  Horiz. % 38.25% 36.50% 56.75% 46.75% 107.75% 54.50% 100.00%
DY 0.81 0.89 0.87 0.00 0.00 1.87 3.85 -22.86%
  YoY % -8.99% 2.30% 0.00% 0.00% 0.00% -51.43% -
  Horiz. % 21.04% 23.12% 22.60% 0.00% 0.00% 48.57% 100.00%
P/NAPS 0.93 0.88 0.94 1.09 0.85 1.63 0.98 -0.87%
  YoY % 5.68% -6.38% -13.76% 28.24% -47.85% 66.33% -
  Horiz. % 94.90% 89.80% 95.92% 111.22% 86.73% 166.33% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 -
Price 1.8700 1.7900 1.7700 1.6700 1.1600 2.6800 1.3700 -
P/RPS 9.72 13.48 12.89 7.40 5.32 19.01 5.42 10.21%
  YoY % -27.89% 4.58% 74.19% 39.10% -72.01% 250.74% -
  Horiz. % 179.34% 248.71% 237.82% 136.53% 98.15% 350.74% 100.00%
P/EPS 65.85 72.47 45.04 46.91 19.21 45.97 26.35 16.48%
  YoY % -9.13% 60.90% -3.99% 144.20% -58.21% 74.46% -
  Horiz. % 249.91% 275.03% 170.93% 178.03% 72.90% 174.46% 100.00%
EY 1.52 1.38 2.22 2.13 5.21 2.18 3.80 -14.15%
  YoY % 10.14% -37.84% 4.23% -59.12% 138.99% -42.63% -
  Horiz. % 40.00% 36.32% 58.42% 56.05% 137.11% 57.37% 100.00%
DY 0.80 0.84 0.85 0.00 0.00 1.87 3.65 -22.33%
  YoY % -4.76% -1.18% 0.00% 0.00% 0.00% -48.77% -
  Horiz. % 21.92% 23.01% 23.29% 0.00% 0.00% 51.23% 100.00%
P/NAPS 0.94 0.93 0.96 0.95 0.71 1.63 1.03 -1.51%
  YoY % 1.08% -3.12% 1.05% 33.80% -56.44% 58.25% -
  Horiz. % 91.26% 90.29% 93.20% 92.23% 68.93% 158.25% 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