Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2005-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 01-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Jun-2005  [#2]
Profit Trend QoQ -     102.59%    YoY -     48.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 51,160 168,709 129,057 78,452 41,478 121,985 84,736 -28.59%
  QoQ % -69.68% 30.72% 64.50% 89.14% -66.00% 43.96% -
  Horiz. % 60.38% 199.10% 152.30% 92.58% 48.95% 143.96% 100.00%
PBT 23,337 75,008 55,472 37,199 18,014 51,008 37,905 -27.65%
  QoQ % -68.89% 35.22% 49.12% 106.50% -64.68% 34.57% -
  Horiz. % 61.57% 197.88% 146.34% 98.14% 47.52% 134.57% 100.00%
Tax -6,479 -21,440 -14,886 -10,427 -4,799 -12,678 -9,316 -21.52%
  QoQ % 69.78% -44.03% -42.76% -117.27% 62.15% -36.09% -
  Horiz. % 69.55% 230.14% 159.79% 111.93% 51.51% 136.09% 100.00%
NP 16,858 53,568 40,586 26,772 13,215 38,330 28,589 -29.70%
  QoQ % -68.53% 31.99% 51.60% 102.59% -65.52% 34.07% -
  Horiz. % 58.97% 187.37% 141.96% 93.64% 46.22% 134.07% 100.00%
NP to SH 16,858 53,568 40,586 26,772 13,215 38,330 28,589 -29.70%
  QoQ % -68.53% 31.99% 51.60% 102.59% -65.52% 34.07% -
  Horiz. % 58.97% 187.37% 141.96% 93.64% 46.22% 134.07% 100.00%
Tax Rate 27.76 % 28.58 % 26.84 % 28.03 % 26.64 % 24.85 % 24.58 % 8.46%
  QoQ % -2.87% 6.48% -4.25% 5.22% 7.20% 1.10% -
  Horiz. % 112.94% 116.27% 109.19% 114.04% 108.38% 101.10% 100.00%
Total Cost 34,302 115,141 88,471 51,680 28,263 83,655 56,147 -28.02%
  QoQ % -70.21% 30.15% 71.19% 82.85% -66.21% 48.99% -
  Horiz. % 61.09% 205.07% 157.57% 92.04% 50.34% 148.99% 100.00%
Net Worth 455,621 411,960 377,169 350,143 331,088 297,800 270,574 41.58%
  QoQ % 10.60% 9.22% 7.72% 5.76% 11.18% 10.06% -
  Horiz. % 168.39% 152.25% 139.40% 129.41% 122.37% 110.06% 100.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 32,956 9,284 - - 21,256 16,591 -
  QoQ % 0.00% 254.98% 0.00% 0.00% 0.00% 28.12% -
  Horiz. % 0.00% 198.63% 55.96% 0.00% 0.00% 128.12% 100.00%
Div Payout % - % 61.52 % 22.88 % - % - % 55.46 % 58.04 % -
  QoQ % 0.00% 168.88% 0.00% 0.00% 0.00% -4.45% -
  Horiz. % 0.00% 106.00% 39.42% 0.00% 0.00% 95.55% 100.00%
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 455,621 411,960 377,169 350,143 331,088 297,800 270,574 41.58%
  QoQ % 10.60% 9.22% 7.72% 5.76% 11.18% 10.06% -
  Horiz. % 168.39% 152.25% 139.40% 129.41% 122.37% 110.06% 100.00%
NOSH 350,478 329,568 322,366 309,861 285,421 256,724 255,258 23.56%
  QoQ % 6.34% 2.23% 4.04% 8.56% 11.18% 0.57% -
  Horiz. % 137.30% 129.11% 126.29% 121.39% 111.82% 100.57% 100.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 32.95 % 31.75 % 31.45 % 34.13 % 31.86 % 31.42 % 33.74 % -1.57%
  QoQ % 3.78% 0.95% -7.85% 7.12% 1.40% -6.88% -
  Horiz. % 97.66% 94.10% 93.21% 101.16% 94.43% 93.12% 100.00%
ROE 3.70 % 13.00 % 10.76 % 7.65 % 3.99 % 12.87 % 10.57 % -50.36%
  QoQ % -71.54% 20.82% 40.65% 91.73% -69.00% 21.76% -
  Horiz. % 35.00% 122.99% 101.80% 72.37% 37.75% 121.76% 100.00%
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.60 51.19 40.03 25.32 14.53 47.52 33.20 -42.20%
  QoQ % -71.48% 27.88% 58.10% 74.26% -69.42% 43.13% -
  Horiz. % 43.98% 154.19% 120.57% 76.27% 43.77% 143.13% 100.00%
EPS 4.81 16.26 12.59 8.64 4.63 14.93 11.20 -43.11%
  QoQ % -70.42% 29.15% 45.72% 86.61% -68.99% 33.30% -
  Horiz. % 42.95% 145.18% 112.41% 77.14% 41.34% 133.30% 100.00%
DPS 0.00 10.00 2.88 0.00 0.00 8.28 6.50 -
  QoQ % 0.00% 247.22% 0.00% 0.00% 0.00% 27.38% -
  Horiz. % 0.00% 153.85% 44.31% 0.00% 0.00% 127.38% 100.00%
NAPS 1.3000 1.2500 1.1700 1.1300 1.1600 1.1600 1.0600 14.59%
  QoQ % 4.00% 6.84% 3.54% -2.59% 0.00% 9.43% -
  Horiz. % 122.64% 117.92% 110.38% 106.60% 109.43% 109.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.67 31.89 24.40 14.83 7.84 23.06 16.02 -28.60%
  QoQ % -69.68% 30.70% 64.53% 89.16% -66.00% 43.95% -
  Horiz. % 60.36% 199.06% 152.31% 92.57% 48.94% 143.95% 100.00%
EPS 3.19 10.13 7.67 5.06 2.50 7.25 5.40 -29.62%
  QoQ % -68.51% 32.07% 51.58% 102.40% -65.52% 34.26% -
  Horiz. % 59.07% 187.59% 142.04% 93.70% 46.30% 134.26% 100.00%
DPS 0.00 6.23 1.76 0.00 0.00 4.02 3.14 -
  QoQ % 0.00% 253.98% 0.00% 0.00% 0.00% 28.03% -
  Horiz. % 0.00% 198.41% 56.05% 0.00% 0.00% 128.03% 100.00%
NAPS 0.8613 0.7788 0.7130 0.6619 0.6259 0.5630 0.5115 41.58%
  QoQ % 10.59% 9.23% 7.72% 5.75% 11.17% 10.07% -
  Horiz. % 168.39% 152.26% 139.39% 129.40% 122.37% 110.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.2400 1.2200 1.2000 1.2900 1.3000 1.2800 1.3100 -
P/RPS 8.49 2.38 3.00 5.10 8.95 2.69 3.95 66.63%
  QoQ % 256.72% -20.67% -41.18% -43.02% 232.71% -31.90% -
  Horiz. % 214.94% 60.25% 75.95% 129.11% 226.58% 68.10% 100.00%
P/EPS 25.78 7.51 9.53 14.93 28.08 8.57 11.70 69.41%
  QoQ % 243.28% -21.20% -36.17% -46.83% 227.65% -26.75% -
  Horiz. % 220.34% 64.19% 81.45% 127.61% 240.00% 73.25% 100.00%
EY 3.88 13.32 10.49 6.70 3.56 11.66 8.55 -40.98%
  QoQ % -70.87% 26.98% 56.57% 88.20% -69.47% 36.37% -
  Horiz. % 45.38% 155.79% 122.69% 78.36% 41.64% 136.37% 100.00%
DY 0.00 8.20 2.40 0.00 0.00 6.47 4.96 -
  QoQ % 0.00% 241.67% 0.00% 0.00% 0.00% 30.44% -
  Horiz. % 0.00% 165.32% 48.39% 0.00% 0.00% 130.44% 100.00%
P/NAPS 0.95 0.98 1.03 1.14 1.12 1.10 1.24 -16.29%
  QoQ % -3.06% -4.85% -9.65% 1.79% 1.82% -11.29% -
  Horiz. % 76.61% 79.03% 83.06% 91.94% 90.32% 88.71% 100.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 -
Price 1.2500 1.2400 1.2400 1.3000 1.2900 1.3400 1.2800 -
P/RPS 8.56 2.42 3.10 5.13 8.88 2.82 3.86 70.14%
  QoQ % 253.72% -21.94% -39.57% -42.23% 214.89% -26.94% -
  Horiz. % 221.76% 62.69% 80.31% 132.90% 230.05% 73.06% 100.00%
P/EPS 25.99 7.63 9.85 15.05 27.86 8.97 11.43 73.00%
  QoQ % 240.63% -22.54% -34.55% -45.98% 210.59% -21.52% -
  Horiz. % 227.38% 66.75% 86.18% 131.67% 243.74% 78.48% 100.00%
EY 3.85 13.11 10.15 6.65 3.59 11.14 8.75 -42.18%
  QoQ % -70.63% 29.16% 52.63% 85.24% -67.77% 27.31% -
  Horiz. % 44.00% 149.83% 116.00% 76.00% 41.03% 127.31% 100.00%
DY 0.00 8.06 2.32 0.00 0.00 6.18 5.08 -
  QoQ % 0.00% 247.41% 0.00% 0.00% 0.00% 21.65% -
  Horiz. % 0.00% 158.66% 45.67% 0.00% 0.00% 121.65% 100.00%
P/NAPS 0.96 0.99 1.06 1.15 1.11 1.16 1.21 -14.31%
  QoQ % -3.03% -6.60% -7.83% 3.60% -4.31% -4.13% -
  Horiz. % 79.34% 81.82% 87.60% 95.04% 91.74% 95.87% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS