[YNHPROP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

20-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 6.64%

YoY- 27.49%

Quarter Report

YNH Property Bhd_March 08.xls

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	349,984	423,701	399,056	320,745	289,639	251,854	285,405	14.49%
YoY %	-17.40%	6.18%	24.42%	10.74%	15.00%	-11.76%	-	-
Horiz. %	122.63%	148.46%	139.82%	112.38%	101.48%	88.24%	100.00%	-
PBT	118,660	133,667	133,184	126,250	118,208	109,678	104,830	8.57%
YoY %	-11.23%	0.36%	5.49%	6.80%	7.78%	4.62%	-	-
Horiz. %	113.19%	127.51%	127.05%	120.43%	112.76%	104.62%	100.00%	-
Tax	-31,834	-36,440	-35,220	-32,568	-30,357	-26,823	-26,600	12.66%
YoY %	12.64%	-3.46%	-8.14%	-7.28%	-13.18%	-0.84%	-	-
Horiz. %	119.68%	136.99%	132.41%	122.44%	114.12%	100.84%	100.00%	-
NP	86,826	97,227	97,964	93,682	87,851	82,855	78,230	7.16%
YoY %	-10.70%	-0.75%	4.57%	6.64%	6.03%	5.91%	-	-
Horiz. %	110.99%	124.28%	125.23%	119.75%	112.30%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,826	97,227	97,964	93,682	87,851	82,855	78,230	7.16%
YoY %	-10.70%	-0.75%	4.57%	6.64%	6.03%	5.91%	-	-
Horiz. %	110.99%	124.28%	125.23%	119.75%	112.30%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.83%	27.26%	26.44%	25.80%	25.68%	24.46%	25.37%	-
YoY %	-1.58%	3.10%	2.48%	0.47%	4.99%	-3.59%	-	-
Horiz. %	105.75%	107.45%	104.22%	101.69%	101.22%	96.41%	100.00%	-
Total Cost	263,158	326,474	301,092	227,063	201,788	168,999	207,175	17.20%
YoY %	-19.39%	8.43%	32.60%	12.53%	19.40%	-18.43%	-	-
Horiz. %	127.02%	157.58%	145.33%	109.60%	97.40%	81.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	610,368	602,319	605,332	662,326	670,831	644,747	579,512	3.50%
YoY %	1.34%	-0.50%	-8.61%	-1.27%	4.05%	11.26%	-	-
Horiz. %	105.32%	103.94%	104.46%	114.29%	115.76%	111.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	22,558	22,558	42,215	37,880	37,880	37,880	35,815	-26.41%
YoY %	0.00%	-46.56%	11.44%	0.00%	0.00%	5.77%	-	-
Horiz. %	62.98%	62.98%	117.87%	105.77%	105.77%	105.77%	100.00%	-
Div Payout %	25.98%	23.20%	43.09%	40.44%	43.12%	45.72%	45.78%	-
YoY %	11.98%	-46.16%	6.55%	-6.22%	-5.69%	-0.13%	-	-
Horiz. %	56.75%	50.68%	94.12%	88.34%	94.19%	99.87%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	610,368	602,319	605,332	662,326	670,831	644,747	579,512	3.50%
YoY %	1.34%	-0.50%	-8.61%	-1.27%	4.05%	11.26%	-	-
Horiz. %	105.32%	103.94%	104.46%	114.29%	115.76%	111.26%	100.00%	-
NOSH	365,490	367,268	375,983	391,908	394,606	393,138	364,473	0.18%
YoY %	-0.48%	-2.32%	-4.06%	-0.68%	0.37%	7.86%	-	-
Horiz. %	100.28%	100.77%	103.16%	107.53%	108.27%	107.86%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	24.81%	22.95%	24.55%	29.21%	30.33%	32.90%	27.41%	-
YoY %	8.10%	-6.52%	-15.95%	-3.69%	-7.81%	20.03%	-	-
Horiz. %	90.51%	83.73%	89.57%	106.57%	110.65%	120.03%	100.00%	-
ROE	14.23%	16.14%	16.18%	14.14%	13.10%	12.85%	13.50%	-
YoY %	-11.83%	-0.25%	14.43%	7.94%	1.95%	-4.81%	-	-
Horiz. %	105.41%	119.56%	119.85%	104.74%	97.04%	95.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	95.76	115.37	106.14	81.84	73.40	64.06	78.31	14.28%
YoY %	-17.00%	8.70%	29.69%	11.50%	14.58%	-18.20%	-	-
Horiz. %	122.28%	147.32%	135.54%	104.51%	93.73%	81.80%	100.00%	-
EPS	23.76	26.47	26.06	23.90	22.26	21.08	21.46	6.99%
YoY %	-10.24%	1.57%	9.04%	7.37%	5.60%	-1.77%	-	-
Horiz. %	110.72%	123.35%	121.44%	111.37%	103.73%	98.23%	100.00%	-
DPS	6.17	6.14	11.23	9.67	9.60	9.64	9.83	-26.58%
YoY %	0.49%	-45.33%	16.13%	0.73%	-0.41%	-1.93%	-	-
Horiz. %	62.77%	62.46%	114.24%	98.37%	97.66%	98.07%	100.00%	-
NAPS	1.67	1.64	1.61	1.69	1.70	1.64	1.59	3.31%
YoY %	1.83%	1.86%	-4.73%	-0.59%	3.66%	3.14%	-	-
Horiz. %	105.03%	103.14%	101.26%	106.29%	106.92%	103.14%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 391,908
RPS	93.58	113.30	106.71	85.77	77.45	67.34	76.32	14.48%
YoY %	-17.41%	6.18%	24.41%	10.74%	15.01%	-11.77%	-	-
Horiz. %	122.62%	148.45%	139.82%	112.38%	101.48%	88.23%	100.00%	-
EPS	23.22	26.00	26.20	25.05	23.49	22.15	20.92	7.16%
YoY %	-10.69%	-0.76%	4.59%	6.64%	6.05%	5.88%	-	-
Horiz. %	110.99%	124.28%	125.24%	119.74%	112.28%	105.88%	100.00%	-
DPS	6.03	6.03	11.29	10.13	10.13	10.13	9.58	-26.45%
YoY %	0.00%	-46.59%	11.45%	0.00%	0.00%	5.74%	-	-
Horiz. %	62.94%	62.94%	117.85%	105.74%	105.74%	105.74%	100.00%	-
NAPS	1.6321	1.6106	1.6186	1.771	1.7938	1.724	1.5496	3.50%
YoY %	1.33%	-0.49%	-8.61%	-1.27%	4.05%	11.25%	-	-
Horiz. %	105.32%	103.94%	104.45%	114.29%	115.76%	111.25%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.13	1.40	1.76	2.13	2.70	2.67	2.88	-
P/RPS	1.18	1.21	1.66	2.60	3.68	4.17	3.68	-52.99%
YoY %	-2.48%	-27.11%	-36.15%	-29.35%	-11.75%	13.32%	-	-
Horiz. %	32.07%	32.88%	45.11%	70.65%	100.00%	113.32%	100.00%	-
P/EPS	4.76	5.29	6.75	8.91	12.13	12.67	13.42	-49.73%
YoY %	-10.02%	-21.63%	-24.24%	-26.55%	-4.26%	-5.59%	-	-
Horiz. %	35.47%	39.42%	50.30%	66.39%	90.39%	94.41%	100.00%	-
EY	21.02	18.91	14.80	11.22	8.25	7.89	7.45	99.04%
YoY %	11.16%	27.77%	31.91%	36.00%	4.56%	5.91%	-	-
Horiz. %	282.15%	253.83%	198.66%	150.60%	110.74%	105.91%	100.00%	-
DY	5.46	4.39	6.38	4.54	3.56	3.61	3.41	36.66%
YoY %	24.37%	-31.19%	40.53%	27.53%	-1.39%	5.87%	-	-
Horiz. %	160.12%	128.74%	187.10%	133.14%	104.40%	105.87%	100.00%	-
P/NAPS	0.68	0.85	1.09	1.26	1.59	1.63	1.81	-47.77%
YoY %	-20.00%	-22.02%	-13.49%	-20.75%	-2.45%	-9.94%	-	-
Horiz. %	37.57%	46.96%	60.22%	69.61%	87.85%	90.06%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/02/09	26/11/08	26/08/08	20/05/08	25/02/08	12/11/07	27/08/07	-
Price	1.00	1.16	1.55	2.28	2.59	2.68	2.50	-
P/RPS	1.04	1.01	1.46	2.79	3.53	4.18	3.19	-52.46%
YoY %	2.97%	-30.82%	-47.67%	-20.96%	-15.55%	31.03%	-	-
Horiz. %	32.60%	31.66%	45.77%	87.46%	110.66%	131.03%	100.00%	-
P/EPS	4.21	4.38	5.95	9.54	11.63	12.72	11.65	-49.10%
YoY %	-3.88%	-26.39%	-37.63%	-17.97%	-8.57%	9.18%	-	-
Horiz. %	36.14%	37.60%	51.07%	81.89%	99.83%	109.18%	100.00%	-
EY	23.76	22.82	16.81	10.48	8.60	7.86	8.59	96.43%
YoY %	4.12%	35.75%	60.40%	21.86%	9.41%	-8.50%	-	-
Horiz. %	276.60%	265.66%	195.69%	122.00%	100.12%	91.50%	100.00%	-
DY	6.17	5.30	7.24	4.24	3.71	3.60	3.93	34.89%
YoY %	16.42%	-26.80%	70.75%	14.29%	3.06%	-8.40%	-	-
Horiz. %	157.00%	134.86%	184.22%	107.89%	94.40%	91.60%	100.00%	-
P/NAPS	0.60	0.71	0.96	1.35	1.52	1.63	1.57	-47.18%
YoY %	-15.49%	-26.04%	-28.89%	-11.18%	-6.75%	3.82%	-	-
Horiz. %	38.22%	45.22%	61.15%	85.99%	96.82%	103.82%	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