Highlights

[YNHPROP] QoQ Annualized Quarter Result on 2006-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Apr-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     25.88%    YoY -     27.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 255,060 246,400 191,660 204,640 168,709 172,076 156,904 38.13%
  QoQ % 3.51% 28.56% -6.34% 21.30% -1.96% 9.67% -
  Horiz. % 162.56% 157.04% 122.15% 130.42% 107.52% 109.67% 100.00%
PBT 93,718 95,998 93,420 93,348 75,008 73,962 74,398 16.59%
  QoQ % -2.38% 2.76% 0.08% 24.45% 1.41% -0.59% -
  Horiz. % 125.97% 129.03% 125.57% 125.47% 100.82% 99.41% 100.00%
Tax -24,233 -25,470 -24,220 -25,916 -21,440 -19,848 -20,854 10.50%
  QoQ % 4.86% -5.16% 6.54% -20.88% -8.02% 4.82% -
  Horiz. % 116.20% 122.14% 116.14% 124.27% 102.81% 95.18% 100.00%
NP 69,485 70,528 69,200 67,432 53,568 54,114 53,544 18.92%
  QoQ % -1.48% 1.92% 2.62% 25.88% -1.01% 1.07% -
  Horiz. % 129.77% 131.72% 129.24% 125.94% 100.04% 101.07% 100.00%
NP to SH 69,485 70,528 69,200 67,432 53,568 54,114 53,544 18.92%
  QoQ % -1.48% 1.92% 2.62% 25.88% -1.01% 1.07% -
  Horiz. % 129.77% 131.72% 129.24% 125.94% 100.04% 101.07% 100.00%
Tax Rate 25.86 % 26.53 % 25.93 % 27.76 % 28.58 % 26.84 % 28.03 % -5.22%
  QoQ % -2.53% 2.31% -6.59% -2.87% 6.48% -4.25% -
  Horiz. % 92.26% 94.65% 92.51% 99.04% 101.96% 95.75% 100.00%
Total Cost 185,575 175,872 122,460 137,208 115,141 117,961 103,360 47.56%
  QoQ % 5.52% 43.62% -10.75% 19.17% -2.39% 14.13% -
  Horiz. % 179.54% 170.15% 118.48% 132.75% 111.40% 114.13% 100.00%
Net Worth 485,493 467,142 449,168 455,621 411,960 377,169 350,143 24.27%
  QoQ % 3.93% 4.00% -1.42% 10.60% 9.22% 7.72% -
  Horiz. % 138.66% 133.41% 128.28% 130.12% 117.65% 107.72% 100.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 35,180 46,831 35,091 - 32,956 12,378 - -
  QoQ % -24.88% 33.46% 0.00% 0.00% 166.23% 0.00% -
  Horiz. % 284.20% 378.32% 283.48% 0.00% 266.23% 100.00% -
Div Payout % 50.63 % 66.40 % 50.71 % - % 61.52 % 22.88 % - % -
  QoQ % -23.75% 30.94% 0.00% 0.00% 168.88% 0.00% -
  Horiz. % 221.28% 290.21% 221.63% 0.00% 268.88% 100.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 485,493 467,142 449,168 455,621 411,960 377,169 350,143 24.27%
  QoQ % 3.93% 4.00% -1.42% 10.60% 9.22% 7.72% -
  Horiz. % 138.66% 133.41% 128.28% 130.12% 117.65% 107.72% 100.00%
NOSH 351,807 351,235 350,912 350,478 329,568 322,366 309,861 8.81%
  QoQ % 0.16% 0.09% 0.12% 6.34% 2.23% 4.04% -
  Horiz. % 113.54% 113.35% 113.25% 113.11% 106.36% 104.04% 100.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.24 % 28.62 % 36.11 % 32.95 % 31.75 % 31.45 % 34.13 % -13.92%
  QoQ % -4.82% -20.74% 9.59% 3.78% 0.95% -7.85% -
  Horiz. % 79.81% 83.86% 105.80% 96.54% 93.03% 92.15% 100.00%
ROE 14.31 % 15.10 % 15.41 % 14.80 % 13.00 % 14.35 % 15.29 % -4.31%
  QoQ % -5.23% -2.01% 4.12% 13.85% -9.41% -6.15% -
  Horiz. % 93.59% 98.76% 100.78% 96.80% 85.02% 93.85% 100.00%
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.50 70.15 54.62 58.39 51.19 53.38 50.64 26.94%
  QoQ % 3.35% 28.43% -6.46% 14.07% -4.10% 5.41% -
  Horiz. % 143.17% 138.53% 107.86% 115.30% 101.09% 105.41% 100.00%
EPS 19.75 20.08 19.72 19.24 16.26 16.79 17.28 9.29%
  QoQ % -1.64% 1.83% 2.49% 18.33% -3.16% -2.84% -
  Horiz. % 114.29% 116.20% 114.12% 111.34% 94.10% 97.16% 100.00%
DPS 10.00 13.33 10.00 0.00 10.00 3.84 0.00 -
  QoQ % -24.98% 33.30% 0.00% 0.00% 160.42% 0.00% -
  Horiz. % 260.42% 347.14% 260.42% 0.00% 260.42% 100.00% -
NAPS 1.3800 1.3300 1.2800 1.3000 1.2500 1.1700 1.1300 14.21%
  QoQ % 3.76% 3.91% -1.54% 4.00% 6.84% 3.54% -
  Horiz. % 122.12% 117.70% 113.27% 115.04% 110.62% 103.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.41 46.77 36.38 38.84 32.02 32.66 29.78 38.13%
  QoQ % 3.51% 28.56% -6.33% 21.30% -1.96% 9.67% -
  Horiz. % 162.56% 157.05% 122.16% 130.42% 107.52% 109.67% 100.00%
EPS 13.19 13.39 13.13 12.80 10.17 10.27 10.16 18.95%
  QoQ % -1.49% 1.98% 2.58% 25.86% -0.97% 1.08% -
  Horiz. % 129.82% 131.79% 129.23% 125.98% 100.10% 101.08% 100.00%
DPS 6.68 8.89 6.66 0.00 6.26 2.35 0.00 -
  QoQ % -24.86% 33.48% 0.00% 0.00% 166.38% 0.00% -
  Horiz. % 284.26% 378.30% 283.40% 0.00% 266.38% 100.00% -
NAPS 0.9215 0.8867 0.8526 0.8648 0.7819 0.7159 0.6646 24.27%
  QoQ % 3.92% 4.00% -1.41% 10.60% 9.22% 7.72% -
  Horiz. % 138.65% 133.42% 128.29% 130.12% 117.65% 107.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.0700 1.3000 1.2800 1.2400 1.2200 1.2000 1.2900 -
P/RPS 2.86 1.85 2.34 2.12 2.38 2.25 2.55 7.93%
  QoQ % 54.59% -20.94% 10.38% -10.92% 5.78% -11.76% -
  Horiz. % 112.16% 72.55% 91.76% 83.14% 93.33% 88.24% 100.00%
P/EPS 10.48 6.47 6.49 6.44 7.51 7.15 7.47 25.24%
  QoQ % 61.98% -0.31% 0.78% -14.25% 5.03% -4.28% -
  Horiz. % 140.29% 86.61% 86.88% 86.21% 100.54% 95.72% 100.00%
EY 9.54 15.45 15.41 15.52 13.32 13.99 13.40 -20.22%
  QoQ % -38.25% 0.26% -0.71% 16.52% -4.79% 4.40% -
  Horiz. % 71.19% 115.30% 115.00% 115.82% 99.40% 104.40% 100.00%
DY 4.83 10.26 7.81 0.00 8.20 3.20 0.00 -
  QoQ % -52.92% 31.37% 0.00% 0.00% 156.25% 0.00% -
  Horiz. % 150.94% 320.62% 244.06% 0.00% 256.25% 100.00% -
P/NAPS 1.50 0.98 1.00 0.95 0.98 1.03 1.14 20.02%
  QoQ % 53.06% -2.00% 5.26% -3.06% -4.85% -9.65% -
  Horiz. % 131.58% 85.96% 87.72% 83.33% 85.96% 90.35% 100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 30/10/06 29/08/06 26/04/06 21/02/06 17/10/05 01/08/05 -
Price 1.9200 1.3700 1.2800 1.2500 1.2400 1.2400 1.3000 -
P/RPS 2.65 1.95 2.34 2.14 2.42 2.32 2.57 2.06%
  QoQ % 35.90% -16.67% 9.35% -11.57% 4.31% -9.73% -
  Horiz. % 103.11% 75.88% 91.05% 83.27% 94.16% 90.27% 100.00%
P/EPS 9.72 6.82 6.49 6.50 7.63 7.39 7.52 18.60%
  QoQ % 42.52% 5.08% -0.15% -14.81% 3.25% -1.73% -
  Horiz. % 129.26% 90.69% 86.30% 86.44% 101.46% 98.27% 100.00%
EY 10.29 14.66 15.41 15.39 13.11 13.54 13.29 -15.64%
  QoQ % -29.81% -4.87% 0.13% 17.39% -3.18% 1.88% -
  Horiz. % 77.43% 110.31% 115.95% 115.80% 98.65% 101.88% 100.00%
DY 5.21 9.73 7.81 0.00 8.06 3.10 0.00 -
  QoQ % -46.45% 24.58% 0.00% 0.00% 160.00% 0.00% -
  Horiz. % 168.06% 313.87% 251.94% 0.00% 260.00% 100.00% -
P/NAPS 1.39 1.03 1.00 0.96 0.99 1.06 1.15 13.43%
  QoQ % 34.95% 3.00% 4.17% -3.03% -6.60% -7.83% -
  Horiz. % 120.87% 89.57% 86.96% 83.48% 86.09% 92.17% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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