Highlights

[YNHPROP] YoY TTM Result on 2008-12-31 [#4]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -10.70%    YoY -     -1.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 226,474 259,177 269,627 349,984 289,639 255,060 168,709 5.03%
  YoY % -12.62% -3.88% -22.96% 20.83% 13.56% 51.18% -
  Horiz. % 134.24% 153.62% 159.82% 207.45% 171.68% 151.18% 100.00%
PBT 68,599 78,910 72,438 118,660 118,208 93,718 75,007 -1.48%
  YoY % -13.07% 8.93% -38.95% 0.38% 26.13% 24.95% -
  Horiz. % 91.46% 105.20% 96.57% 158.20% 157.60% 124.95% 100.00%
Tax -22,548 -21,768 -19,401 -31,834 -30,357 -24,234 -21,439 0.84%
  YoY % -3.58% -12.20% 39.06% -4.87% -25.27% -13.04% -
  Horiz. % 105.17% 101.53% 90.49% 148.49% 141.60% 113.04% 100.00%
NP 46,051 57,142 53,037 86,826 87,851 69,484 53,568 -2.49%
  YoY % -19.41% 7.74% -38.92% -1.17% 26.43% 29.71% -
  Horiz. % 85.97% 106.67% 99.01% 162.09% 164.00% 129.71% 100.00%
NP to SH 46,071 57,142 53,037 86,826 87,851 69,484 53,568 -2.48%
  YoY % -19.37% 7.74% -38.92% -1.17% 26.43% 29.71% -
  Horiz. % 86.00% 106.67% 99.01% 162.09% 164.00% 129.71% 100.00%
Tax Rate 32.87 % 27.59 % 26.78 % 26.83 % 25.68 % 25.86 % 28.58 % 2.36%
  YoY % 19.14% 3.02% -0.19% 4.48% -0.70% -9.52% -
  Horiz. % 115.01% 96.54% 93.70% 93.88% 89.85% 90.48% 100.00%
Total Cost 180,423 202,035 216,590 263,158 201,788 185,576 115,141 7.77%
  YoY % -10.70% -6.72% -17.70% 30.41% 8.74% 61.17% -
  Horiz. % 156.70% 175.47% 188.11% 228.55% 175.25% 161.17% 100.00%
Net Worth 792,523 746,606 697,642 610,368 670,831 353,432 350,827 14.54%
  YoY % 6.15% 7.02% 14.30% -9.01% 89.80% 0.74% -
  Horiz. % 225.90% 212.81% 198.86% 173.98% 191.21% 100.74% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 18,391 24,156 0 22,558 37,880 35,157 34,181 -9.81%
  YoY % -23.86% 0.00% 0.00% -40.45% 7.74% 2.86% -
  Horiz. % 53.81% 70.67% 0.00% 66.00% 110.82% 102.86% 100.00%
Div Payout % 39.92 % 42.27 % - % 25.98 % 43.12 % 50.60 % 63.81 % -7.52%
  YoY % -5.56% 0.00% 0.00% -39.75% -14.78% -20.70% -
  Horiz. % 62.56% 66.24% 0.00% 40.71% 67.58% 79.30% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 792,523 746,606 697,642 610,368 670,831 353,432 350,827 14.54%
  YoY % 6.15% 7.02% 14.30% -9.01% 89.80% 0.74% -
  Horiz. % 225.90% 212.81% 198.86% 173.98% 191.21% 100.74% 100.00%
NOSH 410,633 401,401 394,148 365,490 394,606 353,432 350,827 2.66%
  YoY % 2.30% 1.84% 7.84% -7.38% 11.65% 0.74% -
  Horiz. % 117.05% 114.42% 112.35% 104.18% 112.48% 100.74% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.33 % 22.05 % 19.67 % 24.81 % 30.33 % 27.24 % 31.75 % -7.16%
  YoY % -7.80% 12.10% -20.72% -18.20% 11.34% -14.20% -
  Horiz. % 64.03% 69.45% 61.95% 78.14% 95.53% 85.80% 100.00%
ROE 5.81 % 7.65 % 7.60 % 14.23 % 13.10 % 19.66 % 15.27 % -14.87%
  YoY % -24.05% 0.66% -46.59% 8.63% -33.37% 28.75% -
  Horiz. % 38.05% 50.10% 49.77% 93.19% 85.79% 128.75% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 55.15 64.57 68.41 95.76 73.40 72.17 48.09 2.31%
  YoY % -14.59% -5.61% -28.56% 30.46% 1.70% 50.07% -
  Horiz. % 114.68% 134.27% 142.25% 199.13% 152.63% 150.07% 100.00%
EPS 11.22 14.24 13.46 23.76 22.26 19.66 15.27 -5.00%
  YoY % -21.21% 5.79% -43.35% 6.74% 13.22% 28.75% -
  Horiz. % 73.48% 93.25% 88.15% 155.60% 145.78% 128.75% 100.00%
DPS 4.50 6.02 0.00 6.17 9.60 10.00 9.74 -12.07%
  YoY % -25.25% 0.00% 0.00% -35.73% -4.00% 2.67% -
  Horiz. % 46.20% 61.81% 0.00% 63.35% 98.56% 102.67% 100.00%
NAPS 1.9300 1.8600 1.7700 1.6700 1.7000 1.0000 1.0000 11.58%
  YoY % 3.76% 5.08% 5.99% -1.76% 70.00% 0.00% -
  Horiz. % 193.00% 186.00% 177.00% 167.00% 170.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 42.81 48.99 50.97 66.16 54.75 48.22 31.89 5.03%
  YoY % -12.61% -3.88% -22.96% 20.84% 13.54% 51.21% -
  Horiz. % 134.24% 153.62% 159.83% 207.46% 171.68% 151.21% 100.00%
EPS 8.71 10.80 10.03 16.41 16.61 13.13 10.13 -2.48%
  YoY % -19.35% 7.68% -38.88% -1.20% 26.50% 29.62% -
  Horiz. % 85.98% 106.61% 99.01% 161.99% 163.97% 129.62% 100.00%
DPS 3.48 4.57 0.00 4.26 7.16 6.65 6.46 -9.79%
  YoY % -23.85% 0.00% 0.00% -40.50% 7.67% 2.94% -
  Horiz. % 53.87% 70.74% 0.00% 65.94% 110.84% 102.94% 100.00%
NAPS 1.4982 1.4114 1.3188 1.1538 1.2681 0.6681 0.6632 14.54%
  YoY % 6.15% 7.02% 14.30% -9.01% 89.81% 0.74% -
  Horiz. % 225.90% 212.82% 198.85% 173.97% 191.21% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.8000 1.7000 1.5300 1.1300 2.7000 2.0700 1.2200 -
P/RPS 3.26 2.63 2.24 1.18 3.68 2.87 2.54 4.25%
  YoY % 23.95% 17.41% 89.83% -67.93% 28.22% 12.99% -
  Horiz. % 128.35% 103.54% 88.19% 46.46% 144.88% 112.99% 100.00%
P/EPS 16.04 11.94 11.37 4.76 12.13 10.53 7.99 12.31%
  YoY % 34.34% 5.01% 138.87% -60.76% 15.19% 31.79% -
  Horiz. % 200.75% 149.44% 142.30% 59.57% 151.81% 131.79% 100.00%
EY 6.23 8.37 8.79 21.02 8.25 9.50 12.52 -10.98%
  YoY % -25.57% -4.78% -58.18% 154.79% -13.16% -24.12% -
  Horiz. % 49.76% 66.85% 70.21% 167.89% 65.89% 75.88% 100.00%
DY 2.50 3.54 0.00 5.46 3.56 4.83 7.99 -17.60%
  YoY % -29.38% 0.00% 0.00% 53.37% -26.29% -39.55% -
  Horiz. % 31.29% 44.31% 0.00% 68.34% 44.56% 60.45% 100.00%
P/NAPS 0.93 0.91 0.86 0.68 1.59 2.07 1.22 -4.42%
  YoY % 2.20% 5.81% 26.47% -57.23% -23.19% 69.67% -
  Horiz. % 76.23% 74.59% 70.49% 55.74% 130.33% 169.67% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 -
Price 1.8800 2.1200 1.6900 1.0000 2.5900 1.9200 1.2400 -
P/RPS 3.41 3.28 2.47 1.04 3.53 2.66 2.58 4.76%
  YoY % 3.96% 32.79% 137.50% -70.54% 32.71% 3.10% -
  Horiz. % 132.17% 127.13% 95.74% 40.31% 136.82% 103.10% 100.00%
P/EPS 16.76 14.89 12.56 4.21 11.63 9.77 8.12 12.83%
  YoY % 12.56% 18.55% 198.34% -63.80% 19.04% 20.32% -
  Horiz. % 206.40% 183.37% 154.68% 51.85% 143.23% 120.32% 100.00%
EY 5.97 6.71 7.96 23.76 8.60 10.24 12.31 -11.36%
  YoY % -11.03% -15.70% -66.50% 176.28% -16.02% -16.82% -
  Horiz. % 48.50% 54.51% 64.66% 193.01% 69.86% 83.18% 100.00%
DY 2.39 2.84 0.00 6.17 3.71 5.21 7.86 -17.99%
  YoY % -15.85% 0.00% 0.00% 66.31% -28.79% -33.72% -
  Horiz. % 30.41% 36.13% 0.00% 78.50% 47.20% 66.28% 100.00%
P/NAPS 0.97 1.14 0.95 0.60 1.52 1.92 1.24 -4.01%
  YoY % -14.91% 20.00% 58.33% -60.53% -20.83% 54.84% -
  Horiz. % 78.23% 91.94% 76.61% 48.39% 122.58% 154.84% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers