[YNHPROP] QoQ TTM Result on 30-Sep-2007 [#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

YNH Property Bhd_Sept 07.xls

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	399,056	320,745	289,639	251,854	285,405	261,527	255,060	34.80%
YoY %	24.42%	10.74%	15.00%	-11.76%	9.13%	2.54%	-	-
Horiz. %	156.46%	125.75%	113.56%	98.74%	111.90%	102.54%	100.00%	-
PBT	133,184	126,250	118,208	109,678	104,830	98,522	93,718	26.42%
YoY %	5.49%	6.80%	7.78%	4.62%	6.40%	5.13%	-	-
Horiz. %	142.11%	134.71%	126.13%	117.03%	111.86%	105.13%	100.00%	-
Tax	-35,220	-32,568	-30,357	-26,823	-26,600	-25,038	-24,234	28.33%
YoY %	-8.14%	-7.28%	-13.18%	-0.84%	-6.24%	-3.32%	-	-
Horiz. %	145.33%	134.39%	125.27%	110.68%	109.76%	103.32%	100.00%	-
NP	97,964	93,682	87,851	82,855	78,230	73,484	69,484	25.76%
YoY %	4.57%	6.64%	6.03%	5.91%	6.46%	5.76%	-	-
Horiz. %	140.99%	134.83%	126.43%	119.24%	112.59%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,964	93,682	87,851	82,855	78,230	73,484	69,484	25.76%
YoY %	4.57%	6.64%	6.03%	5.91%	6.46%	5.76%	-	-
Horiz. %	140.99%	134.83%	126.43%	119.24%	112.59%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.44%	25.80%	25.68%	24.46%	25.37%	25.41%	25.86%	-
YoY %	2.48%	0.47%	4.99%	-3.59%	-0.16%	-1.74%	-	-
Horiz. %	102.24%	99.77%	99.30%	94.59%	98.11%	98.26%	100.00%	-
Total Cost	301,092	227,063	201,788	168,999	207,175	188,043	185,576	38.11%
YoY %	32.60%	12.53%	19.40%	-18.43%	10.17%	1.33%	-	-
Horiz. %	162.25%	122.36%	108.74%	91.07%	111.64%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	605,332	662,326	670,831	644,747	579,512	514,355	353,432	43.19%
YoY %	-8.61%	-1.27%	4.05%	11.26%	12.67%	45.53%	-	-
Horiz. %	171.27%	187.40%	189.80%	182.42%	163.97%	145.53%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	42,215	37,880	37,880	37,880	35,815	35,157	35,157	12.98%
YoY %	11.44%	0.00%	0.00%	5.77%	1.87%	0.00%	-	-
Horiz. %	120.08%	107.75%	107.75%	107.75%	101.87%	100.00%	100.00%	-
Div Payout %	43.09%	40.44%	43.12%	45.72%	45.78%	47.84%	50.60%	-
YoY %	6.55%	-6.22%	-5.69%	-0.13%	-4.31%	-5.45%	-	-
Horiz. %	85.16%	79.92%	85.22%	90.36%	90.47%	94.55%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	605,332	662,326	670,831	644,747	579,512	514,355	353,432	43.19%
YoY %	-8.61%	-1.27%	4.05%	11.26%	12.67%	45.53%	-	-
Horiz. %	171.27%	187.40%	189.80%	182.42%	163.97%	145.53%	100.00%	-
NOSH	375,983	391,908	394,606	393,138	364,473	354,727	353,432	4.21%
YoY %	-4.06%	-0.68%	0.37%	7.86%	2.75%	0.37%	-	-
Horiz. %	106.38%	110.89%	111.65%	111.23%	103.12%	100.37%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	24.55%	29.21%	30.33%	32.90%	27.41%	28.10%	27.24%	-
YoY %	-15.95%	-3.69%	-7.81%	20.03%	-2.46%	3.16%	-	-
Horiz. %	90.12%	107.23%	111.34%	120.78%	100.62%	103.16%	100.00%	-
ROE	16.18%	14.14%	13.10%	12.85%	13.50%	14.29%	19.66%	-
YoY %	14.43%	7.94%	1.95%	-4.81%	-5.53%	-27.31%	-	-
Horiz. %	82.30%	71.92%	66.63%	65.36%	68.67%	72.69%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	106.14	81.84	73.40	64.06	78.31	73.73	72.17	29.35%
YoY %	29.69%	11.50%	14.58%	-18.20%	6.21%	2.16%	-	-
Horiz. %	147.07%	113.40%	101.70%	88.76%	108.51%	102.16%	100.00%	-
EPS	26.06	23.90	22.26	21.08	21.46	20.72	19.66	20.68%
YoY %	9.04%	7.37%	5.60%	-1.77%	3.57%	5.39%	-	-
Horiz. %	132.55%	121.57%	113.22%	107.22%	109.16%	105.39%	100.00%	-
DPS	11.23	9.67	9.60	9.64	9.83	10.00	10.00	8.04%
YoY %	16.13%	0.73%	-0.41%	-1.93%	-1.70%	0.00%	-	-
Horiz. %	112.30%	96.70%	96.00%	96.40%	98.30%	100.00%	100.00%	-
NAPS	1.61	1.69	1.70	1.64	1.59	1.45	1.00	37.40%
YoY %	-4.73%	-0.59%	3.66%	3.14%	9.66%	45.00%	-	-
Horiz. %	161.00%	169.00%	170.00%	164.00%	159.00%	145.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 393,138
RPS	106.71	85.77	77.45	67.34	76.32	69.93	68.20	34.81%
YoY %	24.41%	10.74%	15.01%	-11.77%	9.14%	2.54%	-	-
Horiz. %	156.47%	125.76%	113.56%	98.74%	111.91%	102.54%	100.00%	-
EPS	26.20	25.05	23.49	22.15	20.92	19.65	18.58	25.77%
YoY %	4.59%	6.64%	6.05%	5.88%	6.46%	5.76%	-	-
Horiz. %	141.01%	134.82%	126.43%	119.21%	112.59%	105.76%	100.00%	-
DPS	11.29	10.13	10.13	10.13	9.58	9.40	9.40	13.00%
YoY %	11.45%	0.00%	0.00%	5.74%	1.91%	0.00%	-	-
Horiz. %	120.11%	107.77%	107.77%	107.77%	101.91%	100.00%	100.00%	-
NAPS	1.6186	1.771	1.7938	1.724	1.5496	1.3754	0.9451	43.19%
YoY %	-8.61%	-1.27%	4.05%	11.25%	12.67%	45.53%	-	-
Horiz. %	171.26%	187.39%	189.80%	182.41%	163.96%	145.53%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.76	2.13	2.70	2.67	2.88	2.26	2.07	-
P/RPS	1.66	2.60	3.68	4.17	3.68	3.07	2.87	-30.60%
YoY %	-36.15%	-29.35%	-11.75%	13.32%	19.87%	6.97%	-	-
Horiz. %	57.84%	90.59%	128.22%	145.30%	128.22%	106.97%	100.00%	-
P/EPS	6.75	8.91	12.13	12.67	13.42	10.91	10.53	-25.67%
YoY %	-24.24%	-26.55%	-4.26%	-5.59%	23.01%	3.61%	-	-
Horiz. %	64.10%	84.62%	115.19%	120.32%	127.45%	103.61%	100.00%	-
EY	14.80	11.22	8.25	7.89	7.45	9.17	9.50	34.42%
YoY %	31.91%	36.00%	4.56%	5.91%	-18.76%	-3.47%	-	-
Horiz. %	155.79%	118.11%	86.84%	83.05%	78.42%	96.53%	100.00%	-
DY	6.38	4.54	3.56	3.61	3.41	4.42	4.83	20.40%
YoY %	40.53%	27.53%	-1.39%	5.87%	-22.85%	-8.49%	-	-
Horiz. %	132.09%	94.00%	73.71%	74.74%	70.60%	91.51%	100.00%	-
P/NAPS	1.09	1.26	1.59	1.63	1.81	1.56	2.07	-34.81%
YoY %	-13.49%	-20.75%	-2.45%	-9.94%	16.03%	-24.64%	-	-
Horiz. %	52.66%	60.87%	76.81%	78.74%	87.44%	75.36%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	20/05/08	25/02/08	12/11/07	27/08/07	16/04/07	12/02/07	-
Price	1.55	2.28	2.59	2.68	2.50	3.12	1.92	-
P/RPS	1.46	2.79	3.53	4.18	3.19	4.23	2.66	-32.98%
YoY %	-47.67%	-20.96%	-15.55%	31.03%	-24.59%	59.02%	-	-
Horiz. %	54.89%	104.89%	132.71%	157.14%	119.92%	159.02%	100.00%	-
P/EPS	5.95	9.54	11.63	12.72	11.65	15.06	9.77	-28.17%
YoY %	-37.63%	-17.97%	-8.57%	9.18%	-22.64%	54.15%	-	-
Horiz. %	60.90%	97.65%	119.04%	130.19%	119.24%	154.15%	100.00%	-
EY	16.81	10.48	8.60	7.86	8.59	6.64	10.24	39.20%
YoY %	60.40%	21.86%	9.41%	-8.50%	29.37%	-35.16%	-	-
Horiz. %	164.16%	102.34%	83.98%	76.76%	83.89%	64.84%	100.00%	-
DY	7.24	4.24	3.71	3.60	3.93	3.21	5.21	24.55%
YoY %	70.75%	14.29%	3.06%	-8.40%	22.43%	-38.39%	-	-
Horiz. %	138.96%	81.38%	71.21%	69.10%	75.43%	61.61%	100.00%	-
P/NAPS	0.96	1.35	1.52	1.63	1.57	2.15	1.92	-37.03%
YoY %	-28.89%	-11.18%	-6.75%	3.82%	-26.98%	11.98%	-	-
Horiz. %	50.00%	70.31%	79.17%	84.90%	81.77%	111.98%	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