Highlights

[YNHPROP] YoY Quarter Result on 2008-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -49.58%    YoY -     -48.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 68,458 45,205 47,815 34,328 108,045 70,260 39,652 9.52%
  YoY % 51.44% -5.46% 39.29% -68.23% 53.78% 77.19% -
  Horiz. % 172.65% 114.00% 120.59% 86.57% 272.48% 177.19% 100.00%
PBT 8,001 16,949 13,375 15,242 30,249 21,719 19,535 -13.82%
  YoY % -52.79% 26.72% -12.25% -49.61% 39.27% 11.18% -
  Horiz. % 40.96% 86.76% 68.47% 78.02% 154.85% 111.18% 100.00%
Tax -2,170 -6,352 -4,349 -4,058 -8,664 -5,130 -6,553 -16.82%
  YoY % 65.84% -46.06% -7.17% 53.16% -68.89% 21.72% -
  Horiz. % 33.11% 96.93% 66.37% 61.93% 132.21% 78.28% 100.00%
NP 5,831 10,597 9,026 11,184 21,585 16,589 12,982 -12.48%
  YoY % -44.97% 17.41% -19.30% -48.19% 30.12% 27.78% -
  Horiz. % 44.92% 81.63% 69.53% 86.15% 166.27% 127.78% 100.00%
NP to SH 5,831 10,597 9,026 11,184 21,585 16,589 12,982 -12.48%
  YoY % -44.97% 17.41% -19.30% -48.19% 30.12% 27.78% -
  Horiz. % 44.92% 81.63% 69.53% 86.15% 166.27% 127.78% 100.00%
Tax Rate 27.12 % 37.48 % 32.52 % 26.62 % 28.64 % 23.62 % 33.54 % -3.48%
  YoY % -27.64% 15.25% 22.16% -7.05% 21.25% -29.58% -
  Horiz. % 80.86% 111.75% 96.96% 79.37% 85.39% 70.42% 100.00%
Total Cost 62,627 34,608 38,789 23,144 86,460 53,671 26,670 15.28%
  YoY % 80.96% -10.78% 67.60% -73.23% 61.09% 101.24% -
  Horiz. % 234.82% 129.76% 145.44% 86.78% 324.18% 201.24% 100.00%
Net Worth 792,523 746,606 697,642 610,368 670,831 353,432 350,827 14.54%
  YoY % 6.15% 7.02% 14.30% -9.01% 89.80% 0.74% -
  Horiz. % 225.90% 212.81% 198.86% 173.98% 191.21% 100.74% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 18,063 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 170.45 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 792,523 746,606 697,642 610,368 670,831 353,432 350,827 14.54%
  YoY % 6.15% 7.02% 14.30% -9.01% 89.80% 0.74% -
  Horiz. % 225.90% 212.81% 198.86% 173.98% 191.21% 100.74% 100.00%
NOSH 410,633 401,401 394,148 365,490 394,606 353,432 350,827 2.66%
  YoY % 2.30% 1.84% 7.84% -7.38% 11.65% 0.74% -
  Horiz. % 117.05% 114.42% 112.35% 104.18% 112.48% 100.74% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.52 % 23.44 % 18.88 % 32.58 % 19.98 % 23.61 % 32.74 % -20.09%
  YoY % -63.65% 24.15% -42.05% 63.06% -15.37% -27.89% -
  Horiz. % 26.02% 71.59% 57.67% 99.51% 61.03% 72.11% 100.00%
ROE 0.74 % 1.42 % 1.29 % 1.83 % 3.22 % 4.69 % 3.70 % -23.52%
  YoY % -47.89% 10.08% -29.51% -43.17% -31.34% 26.76% -
  Horiz. % 20.00% 38.38% 34.86% 49.46% 87.03% 126.76% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.67 11.26 12.13 9.39 27.38 19.88 11.30 6.69%
  YoY % 48.05% -7.17% 29.18% -65.70% 37.73% 75.93% -
  Horiz. % 147.52% 99.65% 107.35% 83.10% 242.30% 175.93% 100.00%
EPS 1.42 2.64 2.29 3.06 5.47 4.73 3.70 -14.75%
  YoY % -46.21% 15.28% -25.16% -44.06% 15.64% 27.84% -
  Horiz. % 38.38% 71.35% 61.89% 82.70% 147.84% 127.84% 100.00%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.9300 1.8600 1.7700 1.6700 1.7000 1.0000 1.0000 11.58%
  YoY % 3.76% 5.08% 5.99% -1.76% 70.00% 0.00% -
  Horiz. % 193.00% 186.00% 177.00% 167.00% 170.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.94 8.55 9.04 6.49 20.42 13.28 7.50 9.51%
  YoY % 51.35% -5.42% 39.29% -68.22% 53.77% 77.07% -
  Horiz. % 172.53% 114.00% 120.53% 86.53% 272.27% 177.07% 100.00%
EPS 1.10 2.00 1.71 2.11 4.08 3.14 2.45 -12.49%
  YoY % -45.00% 16.96% -18.96% -48.28% 29.94% 28.16% -
  Horiz. % 44.90% 81.63% 69.80% 86.12% 166.53% 128.16% 100.00%
DPS 0.00 3.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4982 1.4114 1.3188 1.1538 1.2681 0.6681 0.6632 14.54%
  YoY % 6.15% 7.02% 14.30% -9.01% 89.81% 0.74% -
  Horiz. % 225.90% 212.82% 198.85% 173.97% 191.21% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.8000 1.7000 1.5300 1.1300 2.7000 2.0700 1.2200 -
P/RPS 10.80 15.10 12.61 12.03 9.86 10.41 10.79 0.02%
  YoY % -28.48% 19.75% 4.82% 22.01% -5.28% -3.52% -
  Horiz. % 100.09% 139.94% 116.87% 111.49% 91.38% 96.48% 100.00%
P/EPS 126.76 64.39 66.81 36.93 49.36 44.10 32.97 25.15%
  YoY % 96.86% -3.62% 80.91% -25.18% 11.93% 33.76% -
  Horiz. % 384.47% 195.30% 202.64% 112.01% 149.71% 133.76% 100.00%
EY 0.79 1.55 1.50 2.71 2.03 2.27 3.03 -20.06%
  YoY % -49.03% 3.33% -44.65% 33.50% -10.57% -25.08% -
  Horiz. % 26.07% 51.16% 49.50% 89.44% 67.00% 74.92% 100.00%
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.93 0.91 0.86 0.68 1.59 2.07 1.22 -4.42%
  YoY % 2.20% 5.81% 26.47% -57.23% -23.19% 69.67% -
  Horiz. % 76.23% 74.59% 70.49% 55.74% 130.33% 169.67% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 -
Price 1.8800 2.1200 1.6900 1.0000 2.5900 1.9200 1.2400 -
P/RPS 11.28 18.82 13.93 10.65 9.46 9.66 10.97 0.47%
  YoY % -40.06% 35.10% 30.80% 12.58% -2.07% -11.94% -
  Horiz. % 102.83% 171.56% 126.98% 97.08% 86.24% 88.06% 100.00%
P/EPS 132.39 80.30 73.80 32.68 47.35 40.91 33.51 25.72%
  YoY % 64.87% 8.81% 125.83% -30.98% 15.74% 22.08% -
  Horiz. % 395.08% 239.63% 220.23% 97.52% 141.30% 122.08% 100.00%
EY 0.76 1.25 1.36 3.06 2.11 2.44 2.98 -20.36%
  YoY % -39.20% -8.09% -55.56% 45.02% -13.52% -18.12% -
  Horiz. % 25.50% 41.95% 45.64% 102.68% 70.81% 81.88% 100.00%
DY 0.00 2.12 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.97 1.14 0.95 0.60 1.52 1.92 1.24 -4.01%
  YoY % -14.91% 20.00% 58.33% -60.53% -20.83% 54.84% -
  Horiz. % 78.23% 91.94% 76.61% 48.39% 122.58% 154.84% 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.
 


 

145  171  461  1514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 SAPNRG 0.270.00 
 ARMADA 0.395+0.01 
 GPACKET-WB 0.30+0.005 
 AME 1.46+0.16 
 HSI-C7F 0.295-0.02 
 ISTONE 0.20+0.005 
 EKOVEST 0.825+0.015 
 VSOLAR 0.06+0.005 
 OPCOM 0.81+0.035 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. THE COMPLETE LIST OF COUNTERS TO WATCH OUT FOR FROM BUDGET 2020 The Pelham Blue Fund
4. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
5. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. good dividend yield stock, potentially > 5% good dividend yield stock, potentially > 5% dividend yield
Partners & Brokers