Highlights

[YNHPROP] QoQ Cumulative 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 -     51.60%    YoY -     41.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 95,830 51,160 168,709 129,057 78,452 41,478 121,985 -14.90%
  QoQ % 87.31% -69.68% 30.72% 64.50% 89.14% -66.00% -
  Horiz. % 78.56% 41.94% 138.30% 105.80% 64.31% 34.00% 100.00%
PBT 46,710 23,337 75,008 55,472 37,199 18,014 51,008 -5.71%
  QoQ % 100.15% -68.89% 35.22% 49.12% 106.50% -64.68% -
  Horiz. % 91.57% 45.75% 147.05% 108.75% 72.93% 35.32% 100.00%
Tax -12,110 -6,479 -21,440 -14,886 -10,427 -4,799 -12,678 -3.02%
  QoQ % -86.91% 69.78% -44.03% -42.76% -117.27% 62.15% -
  Horiz. % 95.52% 51.10% 169.11% 117.42% 82.24% 37.85% 100.00%
NP 34,600 16,858 53,568 40,586 26,772 13,215 38,330 -6.62%
  QoQ % 105.24% -68.53% 31.99% 51.60% 102.59% -65.52% -
  Horiz. % 90.27% 43.98% 139.75% 105.89% 69.85% 34.48% 100.00%
NP to SH 34,600 16,858 53,568 40,586 26,772 13,215 38,330 -6.62%
  QoQ % 105.24% -68.53% 31.99% 51.60% 102.59% -65.52% -
  Horiz. % 90.27% 43.98% 139.75% 105.89% 69.85% 34.48% 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 61,230 34,302 115,141 88,471 51,680 28,263 83,655 -18.83%
  QoQ % 78.50% -70.21% 30.15% 71.19% 82.85% -66.21% -
  Horiz. % 73.19% 41.00% 137.64% 105.76% 61.78% 33.79% 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 17,545 - 32,956 9,284 - - 21,256 -12.04%
  QoQ % 0.00% 0.00% 254.98% 0.00% 0.00% 0.00% -
  Horiz. % 82.54% 0.00% 155.04% 43.68% 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 7.70 % 3.70 % 13.00 % 10.76 % 7.65 % 3.99 % 12.87 % -29.06%
  QoQ % 108.11% -71.54% 20.82% 40.65% 91.73% -69.00% -
  Horiz. % 59.83% 28.75% 101.01% 83.61% 59.44% 31.00% 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 27.31 14.60 51.19 40.03 25.32 14.53 47.52 -30.95%
  QoQ % 87.05% -71.48% 27.88% 58.10% 74.26% -69.42% -
  Horiz. % 57.47% 30.72% 107.72% 84.24% 53.28% 30.58% 100.00%
EPS 9.86 4.81 16.26 12.59 8.64 4.63 14.93 -24.22%
  QoQ % 104.99% -70.42% 29.15% 45.72% 86.61% -68.99% -
  Horiz. % 66.04% 32.22% 108.91% 84.33% 57.87% 31.01% 100.00%
DPS 5.00 0.00 10.00 2.88 0.00 0.00 8.28 -28.62%
  QoQ % 0.00% 0.00% 247.22% 0.00% 0.00% 0.00% -
  Horiz. % 60.39% 0.00% 120.77% 34.78% 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 18.12 9.67 31.89 24.40 14.83 7.84 23.06 -14.88%
  QoQ % 87.38% -69.68% 30.70% 64.53% 89.16% -66.00% -
  Horiz. % 78.58% 41.93% 138.29% 105.81% 64.31% 34.00% 100.00%
EPS 6.54 3.19 10.13 7.67 5.06 2.50 7.25 -6.66%
  QoQ % 105.02% -68.51% 32.07% 51.58% 102.40% -65.52% -
  Horiz. % 90.21% 44.00% 139.72% 105.79% 69.79% 34.48% 100.00%
DPS 3.32 0.00 6.23 1.76 0.00 0.00 4.02 -12.01%
  QoQ % 0.00% 0.00% 253.98% 0.00% 0.00% 0.00% -
  Horiz. % 82.59% 0.00% 154.98% 43.78% 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 4.69 8.49 2.38 3.00 5.10 8.95 2.69 45.01%
  QoQ % -44.76% 256.72% -20.67% -41.18% -43.02% 232.71% -
  Horiz. % 174.35% 315.61% 88.48% 111.52% 189.59% 332.71% 100.00%
P/EPS 12.98 25.78 7.51 9.53 14.93 28.08 8.57 31.99%
  QoQ % -49.65% 243.28% -21.20% -36.17% -46.83% 227.65% -
  Horiz. % 151.46% 300.82% 87.63% 111.20% 174.21% 327.65% 100.00%
EY 7.70 3.88 13.32 10.49 6.70 3.56 11.66 -24.22%
  QoQ % 98.45% -70.87% 26.98% 56.57% 88.20% -69.47% -
  Horiz. % 66.04% 33.28% 114.24% 89.97% 57.46% 30.53% 100.00%
DY 3.91 0.00 8.20 2.40 0.00 0.00 6.47 -28.59%
  QoQ % 0.00% 0.00% 241.67% 0.00% 0.00% 0.00% -
  Horiz. % 60.43% 0.00% 126.74% 37.09% 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 4.69 8.56 2.42 3.10 5.13 8.88 2.82 40.50%
  QoQ % -45.21% 253.72% -21.94% -39.57% -42.23% 214.89% -
  Horiz. % 166.31% 303.55% 85.82% 109.93% 181.91% 314.89% 100.00%
P/EPS 12.98 25.99 7.63 9.85 15.05 27.86 8.97 28.02%
  QoQ % -50.06% 240.63% -22.54% -34.55% -45.98% 210.59% -
  Horiz. % 144.70% 289.74% 85.06% 109.81% 167.78% 310.59% 100.00%
EY 7.70 3.85 13.11 10.15 6.65 3.59 11.14 -21.88%
  QoQ % 100.00% -70.63% 29.16% 52.63% 85.24% -67.77% -
  Horiz. % 69.12% 34.56% 117.68% 91.11% 59.69% 32.23% 100.00%
DY 3.91 0.00 8.06 2.32 0.00 0.00 6.18 -26.36%
  QoQ % 0.00% 0.00% 247.41% 0.00% 0.00% 0.00% -
  Horiz. % 63.27% 0.00% 130.42% 37.54% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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