Highlights

[YNHPROP] YoY TTM Result on 2007-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 12-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     5.91%    YoY -     25.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 261,787 256,140 423,701 251,854 224,452 166,306 112,627 15.09%
  YoY % 2.20% -39.55% 68.23% 12.21% 34.96% 47.66% -
  Horiz. % 232.44% 227.42% 376.20% 223.62% 199.29% 147.66% 100.00%
PBT 75,336 74,305 133,667 109,678 91,534 68,576 32,393 15.10%
  YoY % 1.39% -44.41% 21.87% 19.82% 33.48% 111.70% -
  Horiz. % 232.57% 229.39% 412.64% 338.59% 282.57% 211.70% 100.00%
Tax -19,765 -19,110 -36,440 -26,823 -25,657 -18,248 -11,806 8.96%
  YoY % -3.43% 47.56% -35.85% -4.54% -40.60% -54.57% -
  Horiz. % 167.41% 161.87% 308.66% 227.20% 217.32% 154.57% 100.00%
NP 55,571 55,195 97,227 82,855 65,877 50,328 20,587 17.99%
  YoY % 0.68% -43.23% 17.35% 25.77% 30.90% 144.46% -
  Horiz. % 269.93% 268.11% 472.27% 402.46% 319.99% 244.46% 100.00%
NP to SH 55,571 55,195 97,227 82,855 65,877 50,328 20,587 17.99%
  YoY % 0.68% -43.23% 17.35% 25.77% 30.90% 144.46% -
  Horiz. % 269.93% 268.11% 472.27% 402.46% 319.99% 244.46% 100.00%
Tax Rate 26.24 % 25.72 % 27.26 % 24.46 % 28.03 % 26.61 % 36.45 % -5.33%
  YoY % 2.02% -5.65% 11.45% -12.74% 5.34% -27.00% -
  Horiz. % 71.99% 70.56% 74.79% 67.11% 76.90% 73.00% 100.00%
Total Cost 206,216 200,945 326,474 168,999 158,575 115,978 92,040 14.38%
  YoY % 2.62% -38.45% 93.18% 6.57% 36.73% 26.01% -
  Horiz. % 224.05% 218.32% 354.71% 183.61% 172.29% 126.01% 100.00%
Net Worth 737,685 658,019 602,319 644,747 467,929 406,089 277,182 17.71%
  YoY % 12.11% 9.25% -6.58% 37.79% 15.23% 46.51% -
  Horiz. % 266.14% 237.40% 217.30% 232.61% 168.82% 146.51% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,013 0 22,558 37,880 35,157 46,405 19,504 -17.80%
  YoY % 0.00% 0.00% -40.45% 7.74% -24.24% 137.93% -
  Horiz. % 30.83% 0.00% 115.66% 194.22% 180.26% 237.93% 100.00%
Div Payout % 10.82 % - % 23.20 % 45.72 % 53.37 % 92.21 % 94.74 % -30.33%
  YoY % 0.00% 0.00% -49.26% -14.33% -42.12% -2.67% -
  Horiz. % 11.42% 0.00% 24.49% 48.26% 56.33% 97.33% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 737,685 658,019 602,319 644,747 467,929 406,089 277,182 17.71%
  YoY % 12.11% 9.25% -6.58% 37.79% 15.23% 46.51% -
  Horiz. % 266.14% 237.40% 217.30% 232.61% 168.82% 146.51% 100.00%
NOSH 400,916 376,011 367,268 393,138 351,826 347,085 261,492 7.38%
  YoY % 6.62% 2.38% -6.58% 11.74% 1.37% 32.73% -
  Horiz. % 153.32% 143.79% 140.45% 150.34% 134.55% 132.73% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.23 % 21.55 % 22.95 % 32.90 % 29.35 % 30.26 % 18.28 % 2.52%
  YoY % -1.48% -6.10% -30.24% 12.10% -3.01% 65.54% -
  Horiz. % 116.14% 117.89% 125.55% 179.98% 160.56% 165.54% 100.00%
ROE 7.53 % 8.39 % 16.14 % 12.85 % 14.08 % 12.39 % 7.43 % 0.22%
  YoY % -10.25% -48.02% 25.60% -8.74% 13.64% 66.76% -
  Horiz. % 101.35% 112.92% 217.23% 172.95% 189.50% 166.76% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.30 68.12 115.37 64.06 63.80 47.92 43.07 7.18%
  YoY % -4.14% -40.96% 80.10% 0.41% 33.14% 11.26% -
  Horiz. % 151.61% 158.16% 267.87% 148.73% 148.13% 111.26% 100.00%
EPS 13.86 14.68 26.47 21.08 18.72 14.50 7.87 9.89%
  YoY % -5.59% -44.54% 25.57% 12.61% 29.10% 84.24% -
  Horiz. % 176.11% 186.53% 336.34% 267.85% 237.87% 184.24% 100.00%
DPS 1.50 0.00 6.14 9.64 10.00 13.37 7.46 -23.45%
  YoY % 0.00% 0.00% -36.31% -3.60% -25.21% 79.22% -
  Horiz. % 20.11% 0.00% 82.31% 129.22% 134.05% 179.22% 100.00%
NAPS 1.8400 1.7500 1.6400 1.6400 1.3300 1.1700 1.0600 9.62%
  YoY % 5.14% 6.71% 0.00% 23.31% 13.68% 10.38% -
  Horiz. % 173.58% 165.09% 154.72% 154.72% 125.47% 110.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.49 48.42 80.09 47.61 42.43 31.44 21.29 15.09%
  YoY % 2.21% -39.54% 68.22% 12.21% 34.96% 47.67% -
  Horiz. % 232.46% 227.43% 376.19% 223.63% 199.30% 147.67% 100.00%
EPS 10.50 10.43 18.38 15.66 12.45 9.51 3.89 17.99%
  YoY % 0.67% -43.25% 17.37% 25.78% 30.91% 144.47% -
  Horiz. % 269.92% 268.12% 472.49% 402.57% 320.05% 244.47% 100.00%
DPS 1.14 0.00 4.26 7.16 6.65 8.77 3.69 -17.77%
  YoY % 0.00% 0.00% -40.50% 7.67% -24.17% 137.67% -
  Horiz. % 30.89% 0.00% 115.45% 194.04% 180.22% 237.67% 100.00%
NAPS 1.3945 1.2439 1.1386 1.2188 0.8846 0.7677 0.5240 17.71%
  YoY % 12.11% 9.25% -6.58% 37.78% 15.23% 46.51% -
  Horiz. % 266.13% 237.39% 217.29% 232.60% 168.82% 146.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.7300 1.9000 1.4000 2.6700 1.3000 1.2000 1.3100 -
P/RPS 2.65 2.79 1.21 4.17 2.04 2.50 3.04 -2.26%
  YoY % -5.02% 130.58% -70.98% 104.41% -18.40% -17.76% -
  Horiz. % 87.17% 91.78% 39.80% 137.17% 67.11% 82.24% 100.00%
P/EPS 12.48 12.94 5.29 12.67 6.94 8.28 16.64 -4.68%
  YoY % -3.55% 144.61% -58.25% 82.56% -16.18% -50.24% -
  Horiz. % 75.00% 77.76% 31.79% 76.14% 41.71% 49.76% 100.00%
EY 8.01 7.73 18.91 7.89 14.40 12.08 6.01 4.90%
  YoY % 3.62% -59.12% 139.67% -45.21% 19.21% 101.00% -
  Horiz. % 133.28% 128.62% 314.64% 131.28% 239.60% 201.00% 100.00%
DY 0.87 0.00 4.39 3.61 7.69 11.14 5.69 -26.86%
  YoY % 0.00% 0.00% 21.61% -53.06% -30.97% 95.78% -
  Horiz. % 15.29% 0.00% 77.15% 63.44% 135.15% 195.78% 100.00%
P/NAPS 0.94 1.09 0.85 1.63 0.98 1.03 1.24 -4.51%
  YoY % -13.76% 28.24% -47.85% 66.33% -4.85% -16.94% -
  Horiz. % 75.81% 87.90% 68.55% 131.45% 79.03% 83.06% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 18/10/04 -
Price 1.7700 1.6700 1.1600 2.6800 1.3700 1.2400 1.2800 -
P/RPS 2.71 2.45 1.01 4.18 2.15 2.59 2.97 -1.51%
  YoY % 10.61% 142.57% -75.84% 94.42% -16.99% -12.79% -
  Horiz. % 91.25% 82.49% 34.01% 140.74% 72.39% 87.21% 100.00%
P/EPS 12.77 11.38 4.38 12.72 7.32 8.55 16.26 -3.95%
  YoY % 12.21% 159.82% -65.57% 73.77% -14.39% -47.42% -
  Horiz. % 78.54% 69.99% 26.94% 78.23% 45.02% 52.58% 100.00%
EY 7.83 8.79 22.82 7.86 13.67 11.69 6.15 4.11%
  YoY % -10.92% -61.48% 190.33% -42.50% 16.94% 90.08% -
  Horiz. % 127.32% 142.93% 371.06% 127.80% 222.28% 190.08% 100.00%
DY 0.85 0.00 5.30 3.60 7.30 10.78 5.83 -27.44%
  YoY % 0.00% 0.00% 47.22% -50.68% -32.28% 84.91% -
  Horiz. % 14.58% 0.00% 90.91% 61.75% 125.21% 184.91% 100.00%
P/NAPS 0.96 0.95 0.71 1.63 1.03 1.06 1.21 -3.78%
  YoY % 1.05% 33.80% -56.44% 58.25% -2.83% -12.40% -
  Horiz. % 79.34% 78.51% 58.68% 134.71% 85.12% 87.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers