[YNHPROP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

25-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -8.48%

YoY- 16.37%

Quarter Report

YNH Property Bhd_Dec 07_Report.xls

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	420,876	471,184	354,932	280,347	242,124	252,350	230,508	49.22%
YoY %	-10.68%	32.75%	26.60%	15.79%	-4.05%	9.48%	-	-
Horiz. %	182.59%	204.41%	153.98%	121.62%	105.04%	109.48%	100.00%	-
PBT	137,889	145,594	144,732	109,495	117,278	115,644	112,564	14.44%
YoY %	-5.29%	0.60%	32.18%	-6.64%	1.41%	2.74%	-	-
Horiz. %	122.50%	129.34%	128.58%	97.27%	104.19%	102.74%	100.00%	-
Tax	-37,033	-38,676	-37,976	-28,634	-28,922	-28,950	-29,132	17.29%
YoY %	4.25%	-1.84%	-32.63%	1.00%	0.10%	0.62%	-	-
Horiz. %	127.12%	132.76%	130.36%	98.29%	99.28%	99.38%	100.00%	-
NP	100,856	106,918	106,756	80,861	88,356	86,694	83,432	13.43%
YoY %	-5.67%	0.15%	32.02%	-8.48%	1.92%	3.91%	-	-
Horiz. %	120.88%	128.15%	127.96%	96.92%	105.90%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,856	106,918	106,756	80,861	88,356	86,694	83,432	13.43%
YoY %	-5.67%	0.15%	32.02%	-8.48%	1.92%	3.91%	-	-
Horiz. %	120.88%	128.15%	127.96%	96.92%	105.90%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.86%	26.56%	26.24%	26.15%	24.66%	25.03%	25.88%	-
YoY %	1.13%	1.22%	0.34%	6.04%	-1.48%	-3.28%	-	-
Horiz. %	103.79%	102.63%	101.39%	101.04%	95.29%	96.72%	100.00%	-
Total Cost	320,020	364,266	248,176	199,486	153,768	165,656	147,076	67.67%
YoY %	-12.15%	46.78%	24.41%	29.73%	-7.18%	12.63%	-	-
Horiz. %	217.59%	247.67%	168.74%	135.63%	104.55%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	620,264	618,311	662,326	633,439	608,158	571,490	514,355	13.25%
YoY %	0.32%	-6.65%	4.56%	4.16%	6.42%	11.11%	-	-
Horiz. %	120.59%	120.21%	128.77%	123.15%	118.24%	111.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	30,256	46,085	-	37,704	49,443	35,942	-	-
YoY %	-34.35%	0.00%	-	-23.74%	37.56%	0.00%	-	-
Horiz. %	84.18%	128.22%	-	104.90%	137.56%	100.00%	-	-
Div Payout %	30.00%	43.10%	-	46.63%	55.96%	41.46%	-	-
YoY %	-30.39%	0.00%	-	-16.67%	34.97%	0.00%	-	-
Horiz. %	72.36%	103.96%	-	112.47%	134.97%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	620,264	618,311	662,326	633,439	608,158	571,490	514,355	13.25%
YoY %	0.32%	-6.65%	4.56%	4.16%	6.42%	11.11%	-	-
Horiz. %	120.59%	120.21%	128.77%	123.15%	118.24%	111.11%	100.00%	-
NOSH	378,210	384,044	391,908	377,047	370,828	359,427	354,727	4.35%
YoY %	-1.52%	-2.01%	3.94%	1.68%	3.17%	1.32%	-	-
Horiz. %	106.62%	108.26%	110.48%	106.29%	104.54%	101.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	23.96%	22.69%	30.08%	28.84%	36.49%	34.35%	36.19%	-
YoY %	5.60%	-24.57%	4.30%	-20.96%	6.23%	-5.08%	-	-
Horiz. %	66.21%	62.70%	83.12%	79.69%	100.83%	94.92%	100.00%	-
ROE	16.26%	17.29%	16.12%	12.77%	14.53%	15.17%	16.22%	-
YoY %	-5.96%	7.26%	26.23%	-12.11%	-4.22%	-6.47%	-	-
Horiz. %	100.25%	106.60%	99.38%	78.73%	89.58%	93.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	111.28	122.69	90.56	74.35	65.29	70.21	64.98	42.99%
YoY %	-9.30%	35.48%	21.80%	13.88%	-7.01%	8.05%	-	-
Horiz. %	171.25%	188.81%	139.37%	114.42%	100.48%	108.05%	100.00%	-
EPS	26.67	27.84	27.24	21.45	23.83	24.12	23.52	8.71%
YoY %	-4.20%	2.20%	26.99%	-9.99%	-1.20%	2.55%	-	-
Horiz. %	113.39%	118.37%	115.82%	91.20%	101.32%	102.55%	100.00%	-
DPS	8.00	12.00	0.00	10.00	13.33	10.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	-24.98%	33.30%	0.00%	-	-
Horiz. %	80.00%	120.00%	0.00%	100.00%	133.30%	100.00%	-	-
NAPS	1.64	1.61	1.69	1.68	1.64	1.59	1.45	8.53%
YoY %	1.86%	-4.73%	0.60%	2.44%	3.14%	9.66%	-	-
Horiz. %	113.10%	111.03%	116.55%	115.86%	113.10%	109.66%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 394,606
RPS	112.54	125.99	94.91	74.96	64.74	67.48	61.64	49.21%
YoY %	-10.68%	32.75%	26.61%	15.79%	-4.06%	9.47%	-	-
Horiz. %	182.58%	204.40%	153.97%	121.61%	105.03%	109.47%	100.00%	-
EPS	26.97	28.59	28.55	21.62	23.63	23.18	22.31	13.44%
YoY %	-5.67%	0.14%	32.05%	-8.51%	1.94%	3.90%	-	-
Horiz. %	120.89%	128.15%	127.97%	96.91%	105.92%	103.90%	100.00%	-
DPS	8.09	12.32	0.00	10.08	13.22	9.61	0.00	-
YoY %	-34.33%	0.00%	0.00%	-23.75%	37.57%	0.00%	-	-
Horiz. %	84.18%	128.20%	0.00%	104.89%	137.57%	100.00%	-	-
NAPS	1.6586	1.6533	1.771	1.6938	1.6262	1.5281	1.3754	13.25%
YoY %	0.32%	-6.65%	4.56%	4.16%	6.42%	11.10%	-	-
Horiz. %	120.59%	120.21%	128.76%	123.15%	118.23%	111.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.40	1.76	2.13	2.70	2.67	2.88	2.26	-
P/RPS	1.26	1.43	2.35	3.63	4.09	4.10	3.48	-49.10%
YoY %	-11.89%	-39.15%	-35.26%	-11.25%	-0.24%	17.82%	-	-
Horiz. %	36.21%	41.09%	67.53%	104.31%	117.53%	117.82%	100.00%	-
P/EPS	5.25	6.32	7.82	12.59	11.21	11.94	9.61	-33.09%
YoY %	-16.93%	-19.18%	-37.89%	12.31%	-6.11%	24.25%	-	-
Horiz. %	54.63%	65.76%	81.37%	131.01%	116.65%	124.25%	100.00%	-
EY	19.05	15.82	12.79	7.94	8.92	8.38	10.41	49.44%
YoY %	20.42%	23.69%	61.08%	-10.99%	6.44%	-19.50%	-	-
Horiz. %	183.00%	151.97%	122.86%	76.27%	85.69%	80.50%	100.00%	-
DY	5.71	6.82	0.00	3.70	4.99	3.47	0.00	-
YoY %	-16.28%	0.00%	0.00%	-25.85%	43.80%	0.00%	-	-
Horiz. %	164.55%	196.54%	0.00%	106.63%	143.80%	100.00%	-	-
P/NAPS	0.85	1.09	1.26	1.61	1.63	1.81	1.56	-33.21%
YoY %	-22.02%	-13.49%	-21.74%	-1.23%	-9.94%	16.03%	-	-
Horiz. %	54.49%	69.87%	80.77%	103.21%	104.49%	116.03%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	26/08/08	20/05/08	25/02/08	12/11/07	27/08/07	16/04/07	-
Price	1.16	1.55	2.28	2.59	2.68	2.50	3.12	-
P/RPS	1.04	1.26	2.52	3.48	4.10	3.56	4.80	-63.82%
YoY %	-17.46%	-50.00%	-27.59%	-15.12%	15.17%	-25.83%	-	-
Horiz. %	21.67%	26.25%	52.50%	72.50%	85.42%	74.17%	100.00%	-
P/EPS	4.35	5.57	8.37	12.08	11.25	10.36	13.27	-52.36%
YoY %	-21.90%	-33.45%	-30.71%	7.38%	8.59%	-21.93%	-	-
Horiz. %	32.78%	41.97%	63.07%	91.03%	84.78%	78.07%	100.00%	-
EY	22.99	17.96	11.95	8.28	8.89	9.65	7.54	109.84%
YoY %	28.01%	50.29%	44.32%	-6.86%	-7.88%	27.98%	-	-
Horiz. %	304.91%	238.20%	158.49%	109.81%	117.90%	127.98%	100.00%	-
DY	6.90	7.74	0.00	3.86	4.98	4.00	0.00	-
YoY %	-10.85%	0.00%	0.00%	-22.49%	24.50%	0.00%	-	-
Horiz. %	172.50%	193.50%	0.00%	96.50%	124.50%	100.00%	-	-
P/NAPS	0.71	0.96	1.35	1.54	1.63	1.57	2.15	-52.12%
YoY %	-26.04%	-28.89%	-12.34%	-5.52%	3.82%	-26.98%	-	-
Horiz. %	33.02%	44.65%	62.79%	71.63%	75.81%	73.02%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos