Highlights

[YNHPROP] YoY Quarter Result on 2009-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 19-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     35.68%    YoY -     -43.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 53,042 55,261 93,807 62,927 88,733 57,627 51,160 0.60%
  YoY % -4.02% -41.09% 49.07% -29.08% 53.98% 12.64% -
  Horiz. % 103.68% 108.02% 183.36% 123.00% 173.44% 112.64% 100.00%
PBT 12,268 21,431 20,557 20,095 36,183 28,141 23,337 -10.15%
  YoY % -42.76% 4.25% 2.30% -44.46% 28.58% 20.59% -
  Horiz. % 52.57% 91.83% 88.09% 86.11% 155.05% 120.59% 100.00%
Tax -3,858 -5,652 -5,800 -4,921 -9,494 -7,283 -6,479 -8.27%
  YoY % 31.74% 2.55% -17.86% 48.17% -30.36% -12.41% -
  Horiz. % 59.55% 87.24% 89.52% 75.95% 146.53% 112.41% 100.00%
NP 8,410 15,779 14,757 15,174 26,689 20,858 16,858 -10.93%
  YoY % -46.70% 6.93% -2.75% -43.15% 27.96% 23.73% -
  Horiz. % 49.89% 93.60% 87.54% 90.01% 158.32% 123.73% 100.00%
NP to SH 8,410 15,779 14,757 15,174 26,689 20,858 16,858 -10.93%
  YoY % -46.70% 6.93% -2.75% -43.15% 27.96% 23.73% -
  Horiz. % 49.89% 93.60% 87.54% 90.01% 158.32% 123.73% 100.00%
Tax Rate 31.45 % 26.37 % 28.21 % 24.49 % 26.24 % 25.88 % 27.76 % 2.10%
  YoY % 19.26% -6.52% 15.19% -6.67% 1.39% -6.77% -
  Horiz. % 113.29% 94.99% 101.62% 88.22% 94.52% 93.23% 100.00%
Total Cost 44,632 39,482 79,050 47,753 62,044 36,769 34,302 4.48%
  YoY % 13.04% -50.05% 65.54% -23.03% 68.74% 7.19% -
  Horiz. % 130.11% 115.10% 230.45% 139.21% 180.88% 107.19% 100.00%
Net Worth 799,975 772,682 717,908 627,889 662,326 514,355 455,621 9.83%
  YoY % 3.53% 7.63% 14.34% -5.20% 28.77% 12.89% -
  Horiz. % 175.58% 169.59% 157.57% 137.81% 145.37% 112.89% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 799,975 772,682 717,908 627,889 662,326 514,355 455,621 9.83%
  YoY % 3.53% 7.63% 14.34% -5.20% 28.77% 12.89% -
  Horiz. % 175.58% 169.59% 157.57% 137.81% 145.37% 112.89% 100.00%
NOSH 410,243 406,675 398,837 373,743 391,908 354,727 350,478 2.66%
  YoY % 0.88% 1.97% 6.71% -4.64% 10.48% 1.21% -
  Horiz. % 117.05% 116.03% 113.80% 106.64% 111.82% 101.21% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.86 % 28.55 % 15.73 % 24.11 % 30.08 % 36.19 % 32.95 % -11.46%
  YoY % -44.45% 81.50% -34.76% -19.85% -16.88% 9.83% -
  Horiz. % 48.13% 86.65% 47.74% 73.17% 91.29% 109.83% 100.00%
ROE 1.05 % 2.04 % 2.06 % 2.42 % 4.03 % 4.06 % 3.70 % -18.92%
  YoY % -48.53% -0.97% -14.88% -39.95% -0.74% 9.73% -
  Horiz. % 28.38% 55.14% 55.68% 65.41% 108.92% 109.73% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.93 13.59 23.52 16.84 22.64 16.25 14.60 -2.00%
  YoY % -4.86% -42.22% 39.67% -25.62% 39.32% 11.30% -
  Horiz. % 88.56% 93.08% 161.10% 115.34% 155.07% 111.30% 100.00%
EPS 2.05 3.88 3.70 4.06 6.81 5.88 4.81 -13.24%
  YoY % -47.16% 4.86% -8.87% -40.38% 15.82% 22.25% -
  Horiz. % 42.62% 80.67% 76.92% 84.41% 141.58% 122.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9500 1.9000 1.8000 1.6800 1.6900 1.4500 1.3000 6.98%
  YoY % 2.63% 5.56% 7.14% -0.59% 16.55% 11.54% -
  Horiz. % 150.00% 146.15% 138.46% 129.23% 130.00% 111.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.03 10.45 17.73 11.90 16.77 10.89 9.67 0.61%
  YoY % -4.02% -41.06% 48.99% -29.04% 53.99% 12.62% -
  Horiz. % 103.72% 108.07% 183.35% 123.06% 173.42% 112.62% 100.00%
EPS 1.59 2.98 2.79 2.87 5.05 3.94 3.19 -10.95%
  YoY % -46.64% 6.81% -2.79% -43.17% 28.17% 23.51% -
  Horiz. % 49.84% 93.42% 87.46% 89.97% 158.31% 123.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5122 1.4606 1.3571 1.1869 1.2520 0.9723 0.8613 9.83%
  YoY % 3.53% 7.63% 14.34% -5.20% 28.77% 12.89% -
  Horiz. % 175.57% 169.58% 157.56% 137.80% 145.36% 112.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.9000 1.8800 1.5600 1.0200 2.1300 2.2600 1.2400 -
P/RPS 14.70 13.84 6.63 6.06 9.41 13.91 8.49 9.57%
  YoY % 6.21% 108.75% 9.41% -35.60% -32.35% 63.84% -
  Horiz. % 173.14% 163.02% 78.09% 71.38% 110.84% 163.84% 100.00%
P/EPS 92.68 48.45 42.16 25.12 31.28 38.44 25.78 23.75%
  YoY % 91.29% 14.92% 67.83% -19.69% -18.63% 49.11% -
  Horiz. % 359.50% 187.94% 163.54% 97.44% 121.33% 149.11% 100.00%
EY 1.08 2.06 2.37 3.98 3.20 2.60 3.88 -19.18%
  YoY % -47.57% -13.08% -40.45% 24.38% 23.08% -32.99% -
  Horiz. % 27.84% 53.09% 61.08% 102.58% 82.47% 67.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 0.99 0.87 0.61 1.26 1.56 0.95 0.35%
  YoY % -2.02% 13.79% 42.62% -51.59% -19.23% 64.21% -
  Horiz. % 102.11% 104.21% 91.58% 64.21% 132.63% 164.21% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 28/04/10 19/05/09 20/05/08 16/04/07 26/04/06 -
Price 1.9700 1.9600 1.7600 1.4700 2.2800 3.1200 1.2500 -
P/RPS 15.24 14.42 7.48 8.73 10.07 19.21 8.56 10.08%
  YoY % 5.69% 92.78% -14.32% -13.31% -47.58% 124.42% -
  Horiz. % 178.04% 168.46% 87.38% 101.99% 117.64% 224.42% 100.00%
P/EPS 96.10 50.52 47.57 36.21 33.48 53.06 25.99 24.33%
  YoY % 90.22% 6.20% 31.37% 8.15% -36.90% 104.16% -
  Horiz. % 369.76% 194.38% 183.03% 139.32% 128.82% 204.16% 100.00%
EY 1.04 1.98 2.10 2.76 2.99 1.88 3.85 -19.58%
  YoY % -47.47% -5.71% -23.91% -7.69% 59.04% -51.17% -
  Horiz. % 27.01% 51.43% 54.55% 71.69% 77.66% 48.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 1.03 0.98 0.88 1.35 2.15 0.96 0.85%
  YoY % -1.94% 5.10% 11.36% -34.81% -37.21% 123.96% -
  Horiz. % 105.21% 107.29% 102.08% 91.67% 140.62% 223.96% 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.
 


 

83  33  286  1823 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.28+0.01 
 SEALINK 0.27+0.02 
 TAWIN-PA 0.0550.00 
 NAIM 1.01+0.035 
 TAWIN-WA 0.050.00 
 DSONIC-WA 0.415+0.005 
 PCCS-WA 0.245+0.01 
 DSONIC 0.905+0.02 
 KNM 0.385+0.005 
 PCCS 0.555+0.015 

TOP ARTICLES

1. EPF Investment Portfolio vs Unit Trust Portfolio, which one is better? Invest Made Easy
2. What Tun M Got Up To At AirAsia RedQ Good Articles to Share
3. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
4. 大马股票公司分析 – Padini Investment Path
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. BUSINESSES THAT LAST TILL THE END OF TIME IN BIBLE PROPHECY, Calvin Tan Blog THE INVESTMENT APPROACH OF CALVIN TAN
7. EPF Approved Unit Trust Funds (Pdf Analysis + Excel Data Pack) Invest Made Easy
8. 因为股价波动频繁,衍生想要快速在买卖赚快钱的诱惑,造成过度活跃地进行买卖,梦不可做得太深? Articles for investors
Partners & Brokers