Highlights

[YNHPROP] YoY Quarter Result on 2009-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -32.57%    YoY -     -19.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,910 68,458 45,205 47,815 34,328 108,045 70,260 -1.82%
  YoY % -8.10% 51.44% -5.46% 39.29% -68.23% 53.78% -
  Horiz. % 89.54% 97.44% 64.34% 68.05% 48.86% 153.78% 100.00%
PBT 14,674 8,001 16,949 13,375 15,242 30,249 21,719 -6.32%
  YoY % 83.40% -52.79% 26.72% -12.25% -49.61% 39.27% -
  Horiz. % 67.56% 36.84% 78.04% 61.58% 70.18% 139.27% 100.00%
Tax -3,703 -2,170 -6,352 -4,349 -4,058 -8,664 -5,130 -5.28%
  YoY % -70.65% 65.84% -46.06% -7.17% 53.16% -68.89% -
  Horiz. % 72.18% 42.30% 123.82% 84.78% 79.10% 168.89% 100.00%
NP 10,971 5,831 10,597 9,026 11,184 21,585 16,589 -6.65%
  YoY % 88.15% -44.97% 17.41% -19.30% -48.19% 30.12% -
  Horiz. % 66.13% 35.15% 63.88% 54.41% 67.42% 130.12% 100.00%
NP to SH 10,971 5,831 10,597 9,026 11,184 21,585 16,589 -6.65%
  YoY % 88.15% -44.97% 17.41% -19.30% -48.19% 30.12% -
  Horiz. % 66.13% 35.15% 63.88% 54.41% 67.42% 130.12% 100.00%
Tax Rate 25.24 % 27.12 % 37.48 % 32.52 % 26.62 % 28.64 % 23.62 % 1.11%
  YoY % -6.93% -27.64% 15.25% 22.16% -7.05% 21.25% -
  Horiz. % 106.86% 114.82% 158.68% 137.68% 112.70% 121.25% 100.00%
Total Cost 51,939 62,627 34,608 38,789 23,144 86,460 53,671 -0.54%
  YoY % -17.07% 80.96% -10.78% 67.60% -73.23% 61.09% -
  Horiz. % 96.77% 116.69% 64.48% 72.27% 43.12% 161.09% 100.00%
Net Worth 833,136 792,523 746,606 697,642 610,368 670,831 353,432 15.35%
  YoY % 5.12% 6.15% 7.02% 14.30% -9.01% 89.80% -
  Horiz. % 235.73% 224.24% 211.24% 197.39% 172.70% 189.80% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 18,063 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 170.45 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 833,136 792,523 746,606 697,642 610,368 670,831 353,432 15.35%
  YoY % 5.12% 6.15% 7.02% 14.30% -9.01% 89.80% -
  Horiz. % 235.73% 224.24% 211.24% 197.39% 172.70% 189.80% 100.00%
NOSH 412,443 410,633 401,401 394,148 365,490 394,606 353,432 2.60%
  YoY % 0.44% 2.30% 1.84% 7.84% -7.38% 11.65% -
  Horiz. % 116.70% 116.18% 113.57% 111.52% 103.41% 111.65% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.44 % 8.52 % 23.44 % 18.88 % 32.58 % 19.98 % 23.61 % -4.92%
  YoY % 104.69% -63.65% 24.15% -42.05% 63.06% -15.37% -
  Horiz. % 73.87% 36.09% 99.28% 79.97% 137.99% 84.63% 100.00%
ROE 1.32 % 0.74 % 1.42 % 1.29 % 1.83 % 3.22 % 4.69 % -19.03%
  YoY % 78.38% -47.89% 10.08% -29.51% -43.17% -31.34% -
  Horiz. % 28.14% 15.78% 30.28% 27.51% 39.02% 68.66% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.25 16.67 11.26 12.13 9.39 27.38 19.88 -4.32%
  YoY % -8.52% 48.05% -7.17% 29.18% -65.70% 37.73% -
  Horiz. % 76.71% 83.85% 56.64% 61.02% 47.23% 137.73% 100.00%
EPS 2.66 1.42 2.64 2.29 3.06 5.47 4.73 -9.14%
  YoY % 87.32% -46.21% 15.28% -25.16% -44.06% 15.64% -
  Horiz. % 56.24% 30.02% 55.81% 48.41% 64.69% 115.64% 100.00%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.0200 1.9300 1.8600 1.7700 1.6700 1.7000 1.0000 12.42%
  YoY % 4.66% 3.76% 5.08% 5.99% -1.76% 70.00% -
  Horiz. % 202.00% 193.00% 186.00% 177.00% 167.00% 170.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.89 12.94 8.55 9.04 6.49 20.42 13.28 -1.82%
  YoY % -8.11% 51.35% -5.42% 39.29% -68.22% 53.77% -
  Horiz. % 89.53% 97.44% 64.38% 68.07% 48.87% 153.77% 100.00%
EPS 2.07 1.10 2.00 1.71 2.11 4.08 3.14 -6.70%
  YoY % 88.18% -45.00% 16.96% -18.96% -48.28% 29.94% -
  Horiz. % 65.92% 35.03% 63.69% 54.46% 67.20% 129.94% 100.00%
DPS 0.00 0.00 3.41 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5749 1.4982 1.4114 1.3188 1.1538 1.2681 0.6681 15.35%
  YoY % 5.12% 6.15% 7.02% 14.30% -9.01% 89.81% -
  Horiz. % 235.73% 224.25% 211.26% 197.40% 172.70% 189.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.8900 1.8000 1.7000 1.5300 1.1300 2.7000 2.0700 -
P/RPS 12.39 10.80 15.10 12.61 12.03 9.86 10.41 2.94%
  YoY % 14.72% -28.48% 19.75% 4.82% 22.01% -5.28% -
  Horiz. % 119.02% 103.75% 145.05% 121.13% 115.56% 94.72% 100.00%
P/EPS 71.05 126.76 64.39 66.81 36.93 49.36 44.10 8.27%
  YoY % -43.95% 96.86% -3.62% 80.91% -25.18% 11.93% -
  Horiz. % 161.11% 287.44% 146.01% 151.50% 83.74% 111.93% 100.00%
EY 1.41 0.79 1.55 1.50 2.71 2.03 2.27 -7.62%
  YoY % 78.48% -49.03% 3.33% -44.65% 33.50% -10.57% -
  Horiz. % 62.11% 34.80% 68.28% 66.08% 119.38% 89.43% 100.00%
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.94 0.93 0.91 0.86 0.68 1.59 2.07 -12.32%
  YoY % 1.08% 2.20% 5.81% 26.47% -57.23% -23.19% -
  Horiz. % 45.41% 44.93% 43.96% 41.55% 32.85% 76.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 -
Price 1.8900 1.8800 2.1200 1.6900 1.0000 2.5900 1.9200 -
P/RPS 12.39 11.28 18.82 13.93 10.65 9.46 9.66 4.23%
  YoY % 9.84% -40.06% 35.10% 30.80% 12.58% -2.07% -
  Horiz. % 128.26% 116.77% 194.82% 144.20% 110.25% 97.93% 100.00%
P/EPS 71.05 132.39 80.30 73.80 32.68 47.35 40.91 9.63%
  YoY % -46.33% 64.87% 8.81% 125.83% -30.98% 15.74% -
  Horiz. % 173.67% 323.61% 196.28% 180.40% 79.88% 115.74% 100.00%
EY 1.41 0.76 1.25 1.36 3.06 2.11 2.44 -8.73%
  YoY % 85.53% -39.20% -8.09% -55.56% 45.02% -13.52% -
  Horiz. % 57.79% 31.15% 51.23% 55.74% 125.41% 86.48% 100.00%
DY 0.00 0.00 2.12 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.94 0.97 1.14 0.95 0.60 1.52 1.92 -11.21%
  YoY % -3.09% -14.91% 20.00% 58.33% -60.53% -20.83% -
  Horiz. % 48.96% 50.52% 59.38% 49.48% 31.25% 79.17% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers