Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2006-06-30 [#2]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     105.24%    YoY -     29.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 57,627 255,060 184,800 95,830 51,160 168,709 129,057 -41.61%
  QoQ % -77.41% 38.02% 92.84% 87.31% -69.68% 30.72% -
  Horiz. % 44.65% 197.63% 143.19% 74.25% 39.64% 130.72% 100.00%
PBT 28,141 93,718 71,999 46,710 23,337 75,008 55,472 -36.42%
  QoQ % -69.97% 30.17% 54.14% 100.15% -68.89% 35.22% -
  Horiz. % 50.73% 168.95% 129.79% 84.20% 42.07% 135.22% 100.00%
Tax -7,283 -24,233 -19,103 -12,110 -6,479 -21,440 -14,886 -37.94%
  QoQ % 69.95% -26.85% -57.75% -86.91% 69.78% -44.03% -
  Horiz. % 48.93% 162.79% 128.33% 81.35% 43.52% 144.03% 100.00%
NP 20,858 69,485 52,896 34,600 16,858 53,568 40,586 -35.87%
  QoQ % -69.98% 31.36% 52.88% 105.24% -68.53% 31.99% -
  Horiz. % 51.39% 171.20% 130.33% 85.25% 41.54% 131.99% 100.00%
NP to SH 20,858 69,485 52,896 34,600 16,858 53,568 40,586 -35.87%
  QoQ % -69.98% 31.36% 52.88% 105.24% -68.53% 31.99% -
  Horiz. % 51.39% 171.20% 130.33% 85.25% 41.54% 131.99% 100.00%
Tax Rate 25.88 % 25.86 % 26.53 % 25.93 % 27.76 % 28.58 % 26.84 % -2.40%
  QoQ % 0.08% -2.53% 2.31% -6.59% -2.87% 6.48% -
  Horiz. % 96.42% 96.35% 98.85% 96.61% 103.43% 106.48% 100.00%
Total Cost 36,769 185,575 131,904 61,230 34,302 115,141 88,471 -44.34%
  QoQ % -80.19% 40.69% 115.42% 78.50% -70.21% 30.15% -
  Horiz. % 41.56% 209.76% 149.09% 69.21% 38.77% 130.15% 100.00%
Net Worth 514,355 485,493 467,142 449,168 455,621 411,960 377,169 23.00%
  QoQ % 5.94% 3.93% 4.00% -1.42% 10.60% 9.22% -
  Horiz. % 136.37% 128.72% 123.85% 119.09% 120.80% 109.22% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 35,180 35,123 17,545 - 32,956 9,284 -
  QoQ % 0.00% 0.16% 100.18% 0.00% 0.00% 254.98% -
  Horiz. % 0.00% 378.93% 378.32% 188.98% 0.00% 354.98% 100.00%
Div Payout % - % 50.63 % 66.40 % 50.71 % - % 61.52 % 22.88 % -
  QoQ % 0.00% -23.75% 30.94% 0.00% 0.00% 168.88% -
  Horiz. % 0.00% 221.28% 290.21% 221.63% 0.00% 268.88% 100.00%
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 514,355 485,493 467,142 449,168 455,621 411,960 377,169 23.00%
  QoQ % 5.94% 3.93% 4.00% -1.42% 10.60% 9.22% -
  Horiz. % 136.37% 128.72% 123.85% 119.09% 120.80% 109.22% 100.00%
NOSH 354,727 351,807 351,235 350,912 350,478 329,568 322,366 6.59%
  QoQ % 0.83% 0.16% 0.09% 0.12% 6.34% 2.23% -
  Horiz. % 110.04% 109.13% 108.96% 108.86% 108.72% 102.23% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 36.19 % 27.24 % 28.62 % 36.11 % 32.95 % 31.75 % 31.45 % 9.82%
  QoQ % 32.86% -4.82% -20.74% 9.59% 3.78% 0.95% -
  Horiz. % 115.07% 86.61% 91.00% 114.82% 104.77% 100.95% 100.00%
ROE 4.06 % 14.31 % 11.32 % 7.70 % 3.70 % 13.00 % 10.76 % -47.81%
  QoQ % -71.63% 26.41% 47.01% 108.11% -71.54% 20.82% -
  Horiz. % 37.73% 132.99% 105.20% 71.56% 34.39% 120.82% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.25 72.50 52.61 27.31 14.60 51.19 40.03 -45.21%
  QoQ % -77.59% 37.81% 92.64% 87.05% -71.48% 27.88% -
  Horiz. % 40.59% 181.11% 131.43% 68.22% 36.47% 127.88% 100.00%
EPS 5.88 19.75 15.06 9.86 4.81 16.26 12.59 -39.83%
  QoQ % -70.23% 31.14% 52.74% 104.99% -70.42% 29.15% -
  Horiz. % 46.70% 156.87% 119.62% 78.32% 38.20% 129.15% 100.00%
DPS 0.00 10.00 10.00 5.00 0.00 10.00 2.88 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 247.22% -
  Horiz. % 0.00% 347.22% 347.22% 173.61% 0.00% 347.22% 100.00%
NAPS 1.4500 1.3800 1.3300 1.2800 1.3000 1.2500 1.1700 15.39%
  QoQ % 5.07% 3.76% 3.91% -1.54% 4.00% 6.84% -
  Horiz. % 123.93% 117.95% 113.68% 109.40% 111.11% 106.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.89 48.22 34.93 18.12 9.67 31.89 24.40 -41.63%
  QoQ % -77.42% 38.05% 92.77% 87.38% -69.68% 30.70% -
  Horiz. % 44.63% 197.62% 143.16% 74.26% 39.63% 130.70% 100.00%
EPS 3.94 13.14 10.00 6.54 3.19 10.13 7.67 -35.89%
  QoQ % -70.02% 31.40% 52.91% 105.02% -68.51% 32.07% -
  Horiz. % 51.37% 171.32% 130.38% 85.27% 41.59% 132.07% 100.00%
DPS 0.00 6.65 6.64 3.32 0.00 6.23 1.76 -
  QoQ % 0.00% 0.15% 100.00% 0.00% 0.00% 253.98% -
  Horiz. % 0.00% 377.84% 377.27% 188.64% 0.00% 353.98% 100.00%
NAPS 0.9723 0.9178 0.8831 0.8491 0.8613 0.7788 0.7130 23.00%
  QoQ % 5.94% 3.93% 4.00% -1.42% 10.59% 9.23% -
  Horiz. % 136.37% 128.72% 123.86% 119.09% 120.80% 109.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.2600 2.0700 1.3000 1.2800 1.2400 1.2200 1.2000 -
P/RPS 13.91 2.86 2.47 4.69 8.49 2.38 3.00 178.32%
  QoQ % 386.36% 15.79% -47.33% -44.76% 256.72% -20.67% -
  Horiz. % 463.67% 95.33% 82.33% 156.33% 283.00% 79.33% 100.00%
P/EPS 38.44 10.48 8.63 12.98 25.78 7.51 9.53 153.61%
  QoQ % 266.79% 21.44% -33.51% -49.65% 243.28% -21.20% -
  Horiz. % 403.36% 109.97% 90.56% 136.20% 270.51% 78.80% 100.00%
EY 2.60 9.54 11.58 7.70 3.88 13.32 10.49 -60.58%
  QoQ % -72.75% -17.62% 50.39% 98.45% -70.87% 26.98% -
  Horiz. % 24.79% 90.94% 110.39% 73.40% 36.99% 126.98% 100.00%
DY 0.00 4.83 7.69 3.91 0.00 8.20 2.40 -
  QoQ % 0.00% -37.19% 96.68% 0.00% 0.00% 241.67% -
  Horiz. % 0.00% 201.25% 320.42% 162.92% 0.00% 341.67% 100.00%
P/NAPS 1.56 1.50 0.98 1.00 0.95 0.98 1.03 31.92%
  QoQ % 4.00% 53.06% -2.00% 5.26% -3.06% -4.85% -
  Horiz. % 151.46% 145.63% 95.15% 97.09% 92.23% 95.15% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/04/07 12/02/07 30/10/06 29/08/06 26/04/06 21/02/06 17/10/05 -
Price 3.1200 1.9200 1.3700 1.2800 1.2500 1.2400 1.2400 -
P/RPS 19.21 2.65 2.60 4.69 8.56 2.42 3.10 237.75%
  QoQ % 624.91% 1.92% -44.56% -45.21% 253.72% -21.94% -
  Horiz. % 619.68% 85.48% 83.87% 151.29% 276.13% 78.06% 100.00%
P/EPS 53.06 9.72 9.10 12.98 25.99 7.63 9.85 207.61%
  QoQ % 445.88% 6.81% -29.89% -50.06% 240.63% -22.54% -
  Horiz. % 538.68% 98.68% 92.39% 131.78% 263.86% 77.46% 100.00%
EY 1.88 10.29 10.99 7.70 3.85 13.11 10.15 -67.54%
  QoQ % -81.73% -6.37% 42.73% 100.00% -70.63% 29.16% -
  Horiz. % 18.52% 101.38% 108.28% 75.86% 37.93% 129.16% 100.00%
DY 0.00 5.21 7.30 3.91 0.00 8.06 2.32 -
  QoQ % 0.00% -28.63% 86.70% 0.00% 0.00% 247.41% -
  Horiz. % 0.00% 224.57% 314.66% 168.53% 0.00% 347.41% 100.00%
P/NAPS 2.15 1.39 1.03 1.00 0.96 0.99 1.06 60.30%
  QoQ % 54.68% 34.95% 3.00% 4.17% -3.03% -6.60% -
  Horiz. % 202.83% 131.13% 97.17% 94.34% 90.57% 93.40% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

133  210  561  1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.320.00 
 SAPNRG 0.115-0.005 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.075-0.005 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 
 ASIABIO-OR 0.01-0.005 

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