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 - 530,384
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers