Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2005-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 17-Oct-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     1.07%    YoY -     41.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 191,660 204,640 168,709 172,076 156,904 165,912 121,985 35.26%
  QoQ % -6.34% 21.30% -1.96% 9.67% -5.43% 36.01% -
  Horiz. % 157.12% 167.76% 138.30% 141.06% 128.63% 136.01% 100.00%
PBT 93,420 93,348 75,008 73,962 74,398 72,056 51,008 49.86%
  QoQ % 0.08% 24.45% 1.41% -0.59% 3.25% 41.26% -
  Horiz. % 183.15% 183.01% 147.05% 145.00% 145.86% 141.26% 100.00%
Tax -24,220 -25,916 -21,440 -19,848 -20,854 -19,196 -12,678 54.15%
  QoQ % 6.54% -20.88% -8.02% 4.82% -8.64% -51.41% -
  Horiz. % 191.04% 204.42% 169.11% 156.55% 164.49% 151.41% 100.00%
NP 69,200 67,432 53,568 54,114 53,544 52,860 38,330 48.43%
  QoQ % 2.62% 25.88% -1.01% 1.07% 1.29% 37.91% -
  Horiz. % 180.54% 175.92% 139.75% 141.18% 139.69% 137.91% 100.00%
NP to SH 69,200 67,432 53,568 54,114 53,544 52,860 38,330 48.43%
  QoQ % 2.62% 25.88% -1.01% 1.07% 1.29% 37.91% -
  Horiz. % 180.54% 175.92% 139.75% 141.18% 139.69% 137.91% 100.00%
Tax Rate 25.93 % 27.76 % 28.58 % 26.84 % 28.03 % 26.64 % 24.85 % 2.88%
  QoQ % -6.59% -2.87% 6.48% -4.25% 5.22% 7.20% -
  Horiz. % 104.35% 111.71% 115.01% 108.01% 112.80% 107.20% 100.00%
Total Cost 122,460 137,208 115,141 117,961 103,360 113,052 83,655 29.01%
  QoQ % -10.75% 19.17% -2.39% 14.13% -8.57% 35.14% -
  Horiz. % 146.39% 164.02% 137.64% 141.01% 123.56% 135.14% 100.00%
Net Worth 449,168 455,621 411,960 377,169 350,143 331,088 297,800 31.62%
  QoQ % -1.42% 10.60% 9.22% 7.72% 5.76% 11.18% -
  Horiz. % 150.83% 153.00% 138.33% 126.65% 117.58% 111.18% 100.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 35,091 - 32,956 12,378 - - 21,256 39.81%
  QoQ % 0.00% 0.00% 166.23% 0.00% 0.00% 0.00% -
  Horiz. % 165.08% 0.00% 155.04% 58.23% 0.00% 0.00% 100.00%
Div Payout % 50.71 % - % 61.52 % 22.88 % - % - % 55.46 % -5.81%
  QoQ % 0.00% 0.00% 168.88% 0.00% 0.00% 0.00% -
  Horiz. % 91.44% 0.00% 110.93% 41.25% 0.00% 0.00% 100.00%
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 449,168 455,621 411,960 377,169 350,143 331,088 297,800 31.62%
  QoQ % -1.42% 10.60% 9.22% 7.72% 5.76% 11.18% -
  Horiz. % 150.83% 153.00% 138.33% 126.65% 117.58% 111.18% 100.00%
NOSH 350,912 350,478 329,568 322,366 309,861 285,421 256,724 23.24%
  QoQ % 0.12% 6.34% 2.23% 4.04% 8.56% 11.18% -
  Horiz. % 136.69% 136.52% 128.37% 125.57% 120.70% 111.18% 100.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.11 % 32.95 % 31.75 % 31.45 % 34.13 % 31.86 % 31.42 % 9.75%
  QoQ % 9.59% 3.78% 0.95% -7.85% 7.12% 1.40% -
  Horiz. % 114.93% 104.87% 101.05% 100.10% 108.63% 101.40% 100.00%
ROE 15.41 % 14.80 % 13.00 % 14.35 % 15.29 % 15.97 % 12.87 % 12.80%
  QoQ % 4.12% 13.85% -9.41% -6.15% -4.26% 24.09% -
  Horiz. % 119.74% 115.00% 101.01% 111.50% 118.80% 124.09% 100.00%
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.62 58.39 51.19 53.38 50.64 58.13 47.52 9.76%
  QoQ % -6.46% 14.07% -4.10% 5.41% -12.88% 22.33% -
  Horiz. % 114.94% 122.87% 107.72% 112.33% 106.57% 122.33% 100.00%
EPS 19.72 19.24 16.26 16.79 17.28 18.52 14.93 20.44%
  QoQ % 2.49% 18.33% -3.16% -2.84% -6.70% 24.05% -
  Horiz. % 132.08% 128.87% 108.91% 112.46% 115.74% 124.05% 100.00%
DPS 10.00 0.00 10.00 3.84 0.00 0.00 8.28 13.45%
  QoQ % 0.00% 0.00% 160.42% 0.00% 0.00% 0.00% -
  Horiz. % 120.77% 0.00% 120.77% 46.38% 0.00% 0.00% 100.00%
NAPS 1.2800 1.3000 1.2500 1.1700 1.1300 1.1600 1.1600 6.80%
  QoQ % -1.54% 4.00% 6.84% 3.54% -2.59% 0.00% -
  Horiz. % 110.34% 112.07% 107.76% 100.86% 97.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.23 38.68 31.89 32.53 29.66 31.36 23.06 35.26%
  QoQ % -6.33% 21.29% -1.97% 9.68% -5.42% 35.99% -
  Horiz. % 157.11% 167.74% 138.29% 141.07% 128.62% 135.99% 100.00%
EPS 13.08 12.75 10.13 10.23 10.12 9.99 7.25 48.36%
  QoQ % 2.59% 25.86% -0.98% 1.09% 1.30% 37.79% -
  Horiz. % 180.41% 175.86% 139.72% 141.10% 139.59% 137.79% 100.00%
DPS 6.63 0.00 6.23 2.34 0.00 0.00 4.02 39.72%
  QoQ % 0.00% 0.00% 166.24% 0.00% 0.00% 0.00% -
  Horiz. % 164.93% 0.00% 154.98% 58.21% 0.00% 0.00% 100.00%
NAPS 0.8491 0.8613 0.7788 0.7130 0.6619 0.6259 0.5630 31.61%
  QoQ % -1.42% 10.59% 9.23% 7.72% 5.75% 11.17% -
  Horiz. % 150.82% 152.98% 138.33% 126.64% 117.57% 111.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.2800 1.2400 1.2200 1.2000 1.2900 1.3000 1.2800 -
P/RPS 2.34 2.12 2.38 2.25 2.55 2.24 2.69 -8.90%
  QoQ % 10.38% -10.92% 5.78% -11.76% 13.84% -16.73% -
  Horiz. % 86.99% 78.81% 88.48% 83.64% 94.80% 83.27% 100.00%
P/EPS 6.49 6.44 7.51 7.15 7.47 7.02 8.57 -16.96%
  QoQ % 0.78% -14.25% 5.03% -4.28% 6.41% -18.09% -
  Horiz. % 75.73% 75.15% 87.63% 83.43% 87.16% 81.91% 100.00%
EY 15.41 15.52 13.32 13.99 13.40 14.25 11.66 20.49%
  QoQ % -0.71% 16.52% -4.79% 4.40% -5.96% 22.21% -
  Horiz. % 132.16% 133.10% 114.24% 119.98% 114.92% 122.21% 100.00%
DY 7.81 0.00 8.20 3.20 0.00 0.00 6.47 13.41%
  QoQ % 0.00% 0.00% 156.25% 0.00% 0.00% 0.00% -
  Horiz. % 120.71% 0.00% 126.74% 49.46% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.95 0.98 1.03 1.14 1.12 1.10 -6.17%
  QoQ % 5.26% -3.06% -4.85% -9.65% 1.79% 1.82% -
  Horiz. % 90.91% 86.36% 89.09% 93.64% 103.64% 101.82% 100.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/04/06 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 -
Price 1.2800 1.2500 1.2400 1.2400 1.3000 1.2900 1.3400 -
P/RPS 2.34 2.14 2.42 2.32 2.57 2.22 2.82 -11.73%
  QoQ % 9.35% -11.57% 4.31% -9.73% 15.77% -21.28% -
  Horiz. % 82.98% 75.89% 85.82% 82.27% 91.13% 78.72% 100.00%
P/EPS 6.49 6.50 7.63 7.39 7.52 6.97 8.97 -19.45%
  QoQ % -0.15% -14.81% 3.25% -1.73% 7.89% -22.30% -
  Horiz. % 72.35% 72.46% 85.06% 82.39% 83.84% 77.70% 100.00%
EY 15.41 15.39 13.11 13.54 13.29 14.36 11.14 24.22%
  QoQ % 0.13% 17.39% -3.18% 1.88% -7.45% 28.90% -
  Horiz. % 138.33% 138.15% 117.68% 121.54% 119.30% 128.90% 100.00%
DY 7.81 0.00 8.06 3.10 0.00 0.00 6.18 16.94%
  QoQ % 0.00% 0.00% 160.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.38% 0.00% 130.42% 50.16% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.96 0.99 1.06 1.15 1.11 1.16 -9.45%
  QoQ % 4.17% -3.03% -6.60% -7.83% 3.60% -4.31% -
  Horiz. % 86.21% 82.76% 85.34% 91.38% 99.14% 95.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers