Highlights

[YNHPROP] YoY TTM Result on 2008-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     4.57%    YoY -     25.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 204,031 291,603 251,318 399,056 285,405 186,087 151,569 5.08%
  YoY % -30.03% 16.03% -37.02% 39.82% 53.37% 22.77% -
  Horiz. % 134.61% 192.39% 165.81% 263.28% 188.30% 122.77% 100.00%
PBT 75,003 75,014 86,919 133,184 104,830 84,519 65,104 2.39%
  YoY % -0.01% -13.70% -34.74% 27.05% 24.03% 29.82% -
  Horiz. % 115.20% 115.22% 133.51% 204.57% 161.02% 129.82% 100.00%
Tax -18,526 -21,813 -22,927 -35,220 -26,600 -23,123 -18,078 0.41%
  YoY % 15.07% 4.86% 34.90% -32.41% -15.04% -27.91% -
  Horiz. % 102.48% 120.66% 126.82% 194.82% 147.14% 127.91% 100.00%
NP 56,477 53,201 63,992 97,964 78,230 61,396 47,026 3.10%
  YoY % 6.16% -16.86% -34.68% 25.23% 27.42% 30.56% -
  Horiz. % 120.10% 113.13% 136.08% 208.32% 166.35% 130.56% 100.00%
NP to SH 56,497 53,201 63,992 97,964 78,230 61,396 47,026 3.10%
  YoY % 6.20% -16.86% -34.68% 25.23% 27.42% 30.56% -
  Horiz. % 120.14% 113.13% 136.08% 208.32% 166.35% 130.56% 100.00%
Tax Rate 24.70 % 29.08 % 26.38 % 26.44 % 25.37 % 27.36 % 27.77 % -1.93%
  YoY % -15.06% 10.24% -0.23% 4.22% -7.27% -1.48% -
  Horiz. % 88.94% 104.72% 94.99% 95.21% 91.36% 98.52% 100.00%
Total Cost 147,554 238,402 187,326 301,092 207,175 124,691 104,543 5.91%
  YoY % -38.11% 27.27% -37.78% 45.33% 66.15% 19.27% -
  Horiz. % 141.14% 228.04% 179.19% 288.01% 198.17% 119.27% 100.00%
Net Worth 780,596 735,632 641,291 605,332 579,512 449,698 377,325 12.87%
  YoY % 6.11% 14.71% 5.94% 4.46% 28.87% 19.18% -
  Horiz. % 206.88% 194.96% 169.96% 160.43% 153.58% 119.18% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 36,337 0 0 42,215 35,815 38,391 34,994 0.63%
  YoY % 0.00% 0.00% 0.00% 17.87% -6.71% 9.71% -
  Horiz. % 103.84% 0.00% 0.00% 120.64% 102.35% 109.71% 100.00%
Div Payout % 64.32 % - % - % 43.09 % 45.78 % 62.53 % 74.41 % -2.40%
  YoY % 0.00% 0.00% 0.00% -5.88% -26.79% -15.97% -
  Horiz. % 86.44% 0.00% 0.00% 57.91% 61.52% 84.03% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 780,596 735,632 641,291 605,332 579,512 449,698 377,325 12.87%
  YoY % 6.11% 14.71% 5.94% 4.46% 28.87% 19.18% -
  Horiz. % 206.88% 194.96% 169.96% 160.43% 153.58% 119.18% 100.00%
NOSH 408,689 399,800 375,024 375,983 364,473 351,326 333,916 3.42%
  YoY % 2.22% 6.61% -0.26% 3.16% 3.74% 5.21% -
  Horiz. % 122.39% 119.73% 112.31% 112.60% 109.15% 105.21% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 27.68 % 18.24 % 25.46 % 24.55 % 27.41 % 32.99 % 31.03 % -1.89%
  YoY % 51.75% -28.36% 3.71% -10.43% -16.91% 6.32% -
  Horiz. % 89.20% 58.78% 82.05% 79.12% 88.33% 106.32% 100.00%
ROE 7.24 % 7.23 % 9.98 % 16.18 % 13.50 % 13.65 % 12.46 % -8.65%
  YoY % 0.14% -27.56% -38.32% 19.85% -1.10% 9.55% -
  Horiz. % 58.11% 58.03% 80.10% 129.86% 108.35% 109.55% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 49.92 72.94 67.01 106.14 78.31 52.97 45.39 1.60%
  YoY % -31.56% 8.85% -36.87% 35.54% 47.84% 16.70% -
  Horiz. % 109.98% 160.70% 147.63% 233.84% 172.53% 116.70% 100.00%
EPS 13.82 13.31 17.06 26.06 21.46 17.48 14.08 -0.31%
  YoY % 3.83% -21.98% -34.54% 21.44% 22.77% 24.15% -
  Horiz. % 98.15% 94.53% 121.16% 185.09% 152.41% 124.15% 100.00%
DPS 9.00 0.00 0.00 11.23 9.83 11.00 10.48 -2.50%
  YoY % 0.00% 0.00% 0.00% 14.24% -10.64% 4.96% -
  Horiz. % 85.88% 0.00% 0.00% 107.16% 93.80% 104.96% 100.00%
NAPS 1.9100 1.8400 1.7100 1.6100 1.5900 1.2800 1.1300 9.14%
  YoY % 3.80% 7.60% 6.21% 1.26% 24.22% 13.27% -
  Horiz. % 169.03% 162.83% 151.33% 142.48% 140.71% 113.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 38.57 55.12 47.51 75.44 53.95 35.18 28.65 5.08%
  YoY % -30.03% 16.02% -37.02% 39.83% 53.35% 22.79% -
  Horiz. % 134.62% 192.39% 165.83% 263.32% 188.31% 122.79% 100.00%
EPS 10.68 10.06 12.10 18.52 14.79 11.61 8.89 3.10%
  YoY % 6.16% -16.86% -34.67% 25.22% 27.39% 30.60% -
  Horiz. % 120.13% 113.16% 136.11% 208.32% 166.37% 130.60% 100.00%
DPS 6.87 0.00 0.00 7.98 6.77 7.26 6.62 0.62%
  YoY % 0.00% 0.00% 0.00% 17.87% -6.75% 9.67% -
  Horiz. % 103.78% 0.00% 0.00% 120.54% 102.27% 109.67% 100.00%
NAPS 1.4756 1.3906 1.2123 1.1443 1.0955 0.8501 0.7133 12.87%
  YoY % 6.11% 14.71% 5.94% 4.45% 28.87% 19.18% -
  Horiz. % 206.87% 194.95% 169.96% 160.42% 153.58% 119.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.9700 1.6000 1.7400 1.7600 2.8800 1.2800 1.2900 -
P/RPS 3.95 2.19 2.60 1.66 3.68 2.42 2.84 5.65%
  YoY % 80.37% -15.77% 56.63% -54.89% 52.07% -14.79% -
  Horiz. % 139.08% 77.11% 91.55% 58.45% 129.58% 85.21% 100.00%
P/EPS 14.25 12.02 10.20 6.75 13.42 7.32 9.16 7.64%
  YoY % 18.55% 17.84% 51.11% -49.70% 83.33% -20.09% -
  Horiz. % 155.57% 131.22% 111.35% 73.69% 146.51% 79.91% 100.00%
EY 7.02 8.32 9.81 14.80 7.45 13.65 10.92 -7.10%
  YoY % -15.62% -15.19% -33.72% 98.66% -45.42% 25.00% -
  Horiz. % 64.29% 76.19% 89.84% 135.53% 68.22% 125.00% 100.00%
DY 4.57 0.00 0.00 6.38 3.41 8.59 8.12 -9.13%
  YoY % 0.00% 0.00% 0.00% 87.10% -60.30% 5.79% -
  Horiz. % 56.28% 0.00% 0.00% 78.57% 42.00% 105.79% 100.00%
P/NAPS 1.03 0.87 1.02 1.09 1.81 1.00 1.14 -1.68%
  YoY % 18.39% -14.71% -6.42% -39.78% 81.00% -12.28% -
  Horiz. % 90.35% 76.32% 89.47% 95.61% 158.77% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 01/08/05 -
Price 1.7400 1.7000 1.9500 1.5500 2.5000 1.2800 1.3000 -
P/RPS 3.49 2.33 2.91 1.46 3.19 2.42 2.86 3.37%
  YoY % 49.79% -19.93% 99.32% -54.23% 31.82% -15.38% -
  Horiz. % 122.03% 81.47% 101.75% 51.05% 111.54% 84.62% 100.00%
P/EPS 12.59 12.78 11.43 5.95 11.65 7.32 9.23 5.31%
  YoY % -1.49% 11.81% 92.10% -48.93% 59.15% -20.69% -
  Horiz. % 136.40% 138.46% 123.84% 64.46% 126.22% 79.31% 100.00%
EY 7.94 7.83 8.75 16.81 8.59 13.65 10.83 -5.04%
  YoY % 1.40% -10.51% -47.95% 95.69% -37.07% 26.04% -
  Horiz. % 73.31% 72.30% 80.79% 155.22% 79.32% 126.04% 100.00%
DY 5.17 0.00 0.00 7.24 3.93 8.59 8.06 -7.13%
  YoY % 0.00% 0.00% 0.00% 84.22% -54.25% 6.58% -
  Horiz. % 64.14% 0.00% 0.00% 89.83% 48.76% 106.58% 100.00%
P/NAPS 0.91 0.92 1.14 0.96 1.57 1.00 1.15 -3.82%
  YoY % -1.09% -19.30% 18.75% -38.85% 57.00% -13.04% -
  Horiz. % 79.13% 80.00% 99.13% 83.48% 136.52% 86.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS