[YNHPROP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

19-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -13.26%

YoY- -19.61%

Quarter Report

YNH Property Bhd-March09.xls

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	269,627	256,140	251,318	324,178	349,984	423,701	399,056	-22.94%
YoY %	5.27%	1.92%	-22.48%	-7.37%	-17.40%	6.18%	-	-
Horiz. %	67.57%	64.19%	62.98%	81.24%	87.70%	106.18%	100.00%	-
PBT	72,438	74,305	86,919	102,572	118,660	133,667	133,184	-33.29%
YoY %	-2.51%	-14.51%	-15.26%	-13.56%	-11.23%	0.36%	-	-
Horiz. %	54.39%	55.79%	65.26%	77.02%	89.09%	100.36%	100.00%	-
Tax	-19,401	-19,110	-22,927	-27,261	-31,834	-36,440	-35,220	-32.72%
YoY %	-1.52%	16.65%	15.90%	14.37%	12.64%	-3.46%	-	-
Horiz. %	55.09%	54.26%	65.10%	77.40%	90.39%	103.46%	100.00%	-
NP	53,037	55,195	63,992	75,311	86,826	97,227	97,964	-33.49%
YoY %	-3.91%	-13.75%	-15.03%	-13.26%	-10.70%	-0.75%	-	-
Horiz. %	54.14%	56.34%	65.32%	76.88%	88.63%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,037	55,195	63,992	75,311	86,826	97,227	97,964	-33.49%
YoY %	-3.91%	-13.75%	-15.03%	-13.26%	-10.70%	-0.75%	-	-
Horiz. %	54.14%	56.34%	65.32%	76.88%	88.63%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.78%	25.72%	26.38%	26.58%	26.83%	27.26%	26.44%	-
YoY %	4.12%	-2.50%	-0.75%	-0.93%	-1.58%	3.10%	-	-
Horiz. %	101.29%	97.28%	99.77%	100.53%	101.48%	103.10%	100.00%	-
Total Cost	216,590	200,945	187,326	248,867	263,158	326,474	301,092	-19.66%
YoY %	7.79%	7.27%	-24.73%	-5.43%	-19.39%	8.43%	-	-
Horiz. %	71.93%	66.74%	62.22%	82.65%	87.40%	108.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	697,642	658,019	641,291	627,889	610,368	602,319	605,332	9.89%
YoY %	6.02%	2.61%	2.13%	2.87%	1.34%	-0.50%	-	-
Horiz. %	115.25%	108.70%	105.94%	103.73%	100.83%	99.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	22,558	22,558	22,558	42,215	-
YoY %	-	-	-	0.00%	0.00%	-46.56%	-	-
Horiz. %	-	-	-	53.44%	53.44%	53.44%	100.00%	-
Div Payout %	-	-	-	29.95%	25.98%	23.20%	43.09%	-
YoY %	-	-	-	15.28%	11.98%	-46.16%	-	-
Horiz. %	-	-	-	69.51%	60.29%	53.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	697,642	658,019	641,291	627,889	610,368	602,319	605,332	9.89%
YoY %	6.02%	2.61%	2.13%	2.87%	1.34%	-0.50%	-	-
Horiz. %	115.25%	108.70%	105.94%	103.73%	100.83%	99.50%	100.00%	-
NOSH	394,148	376,011	375,024	373,743	365,490	367,268	375,983	3.18%
YoY %	4.82%	0.26%	0.34%	2.26%	-0.48%	-2.32%	-	-
Horiz. %	104.83%	100.01%	99.74%	99.40%	97.21%	97.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	19.67%	21.55%	25.46%	23.23%	24.81%	22.95%	24.55%	-
YoY %	-8.72%	-15.36%	9.60%	-6.37%	8.10%	-6.52%	-	-
Horiz. %	80.12%	87.78%	103.71%	94.62%	101.06%	93.48%	100.00%	-
ROE	7.60%	8.39%	9.98%	11.99%	14.23%	16.14%	16.18%	-
YoY %	-9.42%	-15.93%	-16.76%	-15.74%	-11.83%	-0.25%	-	-
Horiz. %	46.97%	51.85%	61.68%	74.10%	87.95%	99.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	68.41	68.12	67.01	86.74	95.76	115.37	106.14	-25.32%
YoY %	0.43%	1.66%	-22.75%	-9.42%	-17.00%	8.70%	-	-
Horiz. %	64.45%	64.18%	63.13%	81.72%	90.22%	108.70%	100.00%	-
EPS	13.46	14.68	17.06	20.15	23.76	26.47	26.06	-35.54%
YoY %	-8.31%	-13.95%	-15.33%	-15.19%	-10.24%	1.57%	-	-
Horiz. %	51.65%	56.33%	65.46%	77.32%	91.17%	101.57%	100.00%	-
DPS	0.00	0.00	0.00	6.04	6.17	6.14	11.23	-
YoY %	0.00%	0.00%	0.00%	-2.11%	0.49%	-45.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	53.78%	54.94%	54.67%	100.00%	-
NAPS	1.77	1.75	1.71	1.68	1.67	1.64	1.61	6.50%
YoY %	1.14%	2.34%	1.79%	0.60%	1.83%	1.86%	-	-
Horiz. %	109.94%	108.70%	106.21%	104.35%	103.73%	101.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 373,743
RPS	50.97	48.42	47.51	61.28	66.16	80.09	75.44	-22.94%
YoY %	5.27%	1.92%	-22.47%	-7.38%	-17.39%	6.16%	-	-
Horiz. %	67.56%	64.18%	62.98%	81.23%	87.70%	106.16%	100.00%	-
EPS	10.03	10.43	12.10	14.24	16.41	18.38	18.52	-33.48%
YoY %	-3.84%	-13.80%	-15.03%	-13.22%	-10.72%	-0.76%	-	-
Horiz. %	54.16%	56.32%	65.33%	76.89%	88.61%	99.24%	100.00%	-
DPS	0.00	0.00	0.00	4.26	4.26	4.26	7.98	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-46.62%	-	-
Horiz. %	0.00%	0.00%	0.00%	53.38%	53.38%	53.38%	100.00%	-
NAPS	1.3188	1.2439	1.2123	1.1869	1.1538	1.1386	1.1443	9.89%
YoY %	6.02%	2.61%	2.14%	2.87%	1.33%	-0.50%	-	-
Horiz. %	115.25%	108.70%	105.94%	103.72%	100.83%	99.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.53	1.90	1.74	1.02	1.13	1.40	1.76	-
P/RPS	2.24	2.79	2.60	1.18	1.18	1.21	1.66	22.04%
YoY %	-19.71%	7.31%	120.34%	0.00%	-2.48%	-27.11%	-	-
Horiz. %	134.94%	168.07%	156.63%	71.08%	71.08%	72.89%	100.00%	-
P/EPS	11.37	12.94	10.20	5.06	4.76	5.29	6.75	41.43%
YoY %	-12.13%	26.86%	101.58%	6.30%	-10.02%	-21.63%	-	-
Horiz. %	168.44%	191.70%	151.11%	74.96%	70.52%	78.37%	100.00%	-
EY	8.79	7.73	9.81	19.76	21.02	18.91	14.80	-29.27%
YoY %	13.71%	-21.20%	-50.35%	-5.99%	11.16%	27.77%	-	-
Horiz. %	59.39%	52.23%	66.28%	133.51%	142.03%	127.77%	100.00%	-
DY	0.00	0.00	0.00	5.92	5.46	4.39	6.38	-
YoY %	0.00%	0.00%	0.00%	8.42%	24.37%	-31.19%	-	-
Horiz. %	0.00%	0.00%	0.00%	92.79%	85.58%	68.81%	100.00%	-
P/NAPS	0.86	1.09	1.02	0.61	0.68	0.85	1.09	-14.57%
YoY %	-21.10%	6.86%	67.21%	-10.29%	-20.00%	-22.02%	-	-
Horiz. %	78.90%	100.00%	93.58%	55.96%	62.39%	77.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	23/11/09	25/08/09	19/05/09	23/02/09	26/11/08	26/08/08	-
Price	1.69	1.67	1.95	1.47	1.00	1.16	1.55	-
P/RPS	2.47	2.45	2.91	1.69	1.04	1.01	1.46	41.84%
YoY %	0.82%	-15.81%	72.19%	62.50%	2.97%	-30.82%	-	-
Horiz. %	169.18%	167.81%	199.32%	115.75%	71.23%	69.18%	100.00%	-
P/EPS	12.56	11.38	11.43	7.30	4.21	4.38	5.95	64.33%
YoY %	10.37%	-0.44%	56.58%	73.40%	-3.88%	-26.39%	-	-
Horiz. %	211.09%	191.26%	192.10%	122.69%	70.76%	73.61%	100.00%	-
EY	7.96	8.79	8.75	13.71	23.76	22.82	16.81	-39.16%
YoY %	-9.44%	0.46%	-36.18%	-42.30%	4.12%	35.75%	-	-
Horiz. %	47.35%	52.29%	52.05%	81.56%	141.34%	135.75%	100.00%	-
DY	0.00	0.00	0.00	4.11	6.17	5.30	7.24	-
YoY %	0.00%	0.00%	0.00%	-33.39%	16.42%	-26.80%	-	-
Horiz. %	0.00%	0.00%	0.00%	56.77%	85.22%	73.20%	100.00%	-
P/NAPS	0.95	0.95	1.14	0.88	0.60	0.71	0.96	-0.69%
YoY %	0.00%	-16.67%	29.55%	46.67%	-15.49%	-26.04%	-	-
Horiz. %	98.96%	98.96%	118.75%	91.67%	62.50%	73.96%	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