Highlights

[YNHPROP] QoQ Cumulative Quarter Result on 2005-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Apr-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Mar-2005  [#1]
Profit Trend QoQ -     -65.52%    YoY -     54.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 168,709 129,057 78,452 41,478 121,985 84,736 48,868 127.91%
  QoQ % 30.72% 64.50% 89.14% -66.00% 43.96% 73.40% -
  Horiz. % 345.23% 264.09% 160.54% 84.88% 249.62% 173.40% 100.00%
PBT 75,008 55,472 37,199 18,014 51,008 37,905 23,102 118.80%
  QoQ % 35.22% 49.12% 106.50% -64.68% 34.57% 64.08% -
  Horiz. % 324.68% 240.12% 161.02% 77.98% 220.79% 164.08% 100.00%
Tax -21,440 -14,886 -10,427 -4,799 -12,678 -9,316 -5,025 162.37%
  QoQ % -44.03% -42.76% -117.27% 62.15% -36.09% -85.39% -
  Horiz. % 426.67% 296.24% 207.50% 95.50% 252.30% 185.39% 100.00%
NP 53,568 40,586 26,772 13,215 38,330 28,589 18,077 105.90%
  QoQ % 31.99% 51.60% 102.59% -65.52% 34.07% 58.15% -
  Horiz. % 296.33% 224.52% 148.10% 73.10% 212.04% 158.15% 100.00%
NP to SH 53,568 40,586 26,772 13,215 38,330 28,589 18,077 105.90%
  QoQ % 31.99% 51.60% 102.59% -65.52% 34.07% 58.15% -
  Horiz. % 296.33% 224.52% 148.10% 73.10% 212.04% 158.15% 100.00%
Tax Rate 28.58 % 26.84 % 28.03 % 26.64 % 24.85 % 24.58 % 21.75 % 19.91%
  QoQ % 6.48% -4.25% 5.22% 7.20% 1.10% 13.01% -
  Horiz. % 131.40% 123.40% 128.87% 122.48% 114.25% 113.01% 100.00%
Total Cost 115,141 88,471 51,680 28,263 83,655 56,147 30,791 140.34%
  QoQ % 30.15% 71.19% 82.85% -66.21% 48.99% 82.35% -
  Horiz. % 373.94% 287.33% 167.84% 91.79% 271.69% 182.35% 100.00%
Net Worth 411,960 377,169 350,143 331,088 297,800 270,574 267,247 33.34%
  QoQ % 9.22% 7.72% 5.76% 11.18% 10.06% 1.25% -
  Horiz. % 154.15% 141.13% 131.02% 123.89% 111.43% 101.25% 100.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 32,956 9,284 - - 21,256 16,591 - -
  QoQ % 254.98% 0.00% 0.00% 0.00% 28.12% 0.00% -
  Horiz. % 198.63% 55.96% 0.00% 0.00% 128.12% 100.00% -
Div Payout % 61.52 % 22.88 % - % - % 55.46 % 58.04 % - % -
  QoQ % 168.88% 0.00% 0.00% 0.00% -4.45% 0.00% -
  Horiz. % 106.00% 39.42% 0.00% 0.00% 95.55% 100.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 411,960 377,169 350,143 331,088 297,800 270,574 267,247 33.34%
  QoQ % 9.22% 7.72% 5.76% 11.18% 10.06% 1.25% -
  Horiz. % 154.15% 141.13% 131.02% 123.89% 111.43% 101.25% 100.00%
NOSH 329,568 322,366 309,861 285,421 256,724 255,258 252,119 19.49%
  QoQ % 2.23% 4.04% 8.56% 11.18% 0.57% 1.25% -
  Horiz. % 130.72% 127.86% 122.90% 113.21% 101.83% 101.25% 100.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 31.75 % 31.45 % 34.13 % 31.86 % 31.42 % 33.74 % 36.99 % -9.66%
  QoQ % 0.95% -7.85% 7.12% 1.40% -6.88% -8.79% -
  Horiz. % 85.83% 85.02% 92.27% 86.13% 84.94% 91.21% 100.00%
ROE 13.00 % 10.76 % 7.65 % 3.99 % 12.87 % 10.57 % 6.76 % 54.46%
  QoQ % 20.82% 40.65% 91.73% -69.00% 21.76% 56.36% -
  Horiz. % 192.31% 159.17% 113.17% 59.02% 190.38% 156.36% 100.00%
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 51.19 40.03 25.32 14.53 47.52 33.20 19.38 90.74%
  QoQ % 27.88% 58.10% 74.26% -69.42% 43.13% 71.31% -
  Horiz. % 264.14% 206.55% 130.65% 74.97% 245.20% 171.31% 100.00%
EPS 16.26 12.59 8.64 4.63 14.93 11.20 7.17 72.35%
  QoQ % 29.15% 45.72% 86.61% -68.99% 33.30% 56.21% -
  Horiz. % 226.78% 175.59% 120.50% 64.57% 208.23% 156.21% 100.00%
DPS 10.00 2.88 0.00 0.00 8.28 6.50 0.00 -
  QoQ % 247.22% 0.00% 0.00% 0.00% 27.38% 0.00% -
  Horiz. % 153.85% 44.31% 0.00% 0.00% 127.38% 100.00% -
NAPS 1.2500 1.1700 1.1300 1.1600 1.1600 1.0600 1.0600 11.58%
  QoQ % 6.84% 3.54% -2.59% 0.00% 9.43% 0.00% -
  Horiz. % 117.92% 110.38% 106.60% 109.43% 109.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.89 24.40 14.83 7.84 23.06 16.02 9.24 127.86%
  QoQ % 30.70% 64.53% 89.16% -66.00% 43.95% 73.38% -
  Horiz. % 345.13% 264.07% 160.50% 84.85% 249.57% 173.38% 100.00%
EPS 10.13 7.67 5.06 2.50 7.25 5.40 3.42 105.84%
  QoQ % 32.07% 51.58% 102.40% -65.52% 34.26% 57.89% -
  Horiz. % 296.20% 224.27% 147.95% 73.10% 211.99% 157.89% 100.00%
DPS 6.23 1.76 0.00 0.00 4.02 3.14 0.00 -
  QoQ % 253.98% 0.00% 0.00% 0.00% 28.03% 0.00% -
  Horiz. % 198.41% 56.05% 0.00% 0.00% 128.03% 100.00% -
NAPS 0.7788 0.7130 0.6619 0.6259 0.5630 0.5115 0.5052 33.34%
  QoQ % 9.23% 7.72% 5.75% 11.17% 10.07% 1.25% -
  Horiz. % 154.16% 141.13% 131.02% 123.89% 111.44% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.2200 1.2000 1.2900 1.3000 1.2800 1.3100 1.2700 -
P/RPS 2.38 3.00 5.10 8.95 2.69 3.95 6.55 -48.99%
  QoQ % -20.67% -41.18% -43.02% 232.71% -31.90% -39.69% -
  Horiz. % 36.34% 45.80% 77.86% 136.64% 41.07% 60.31% 100.00%
P/EPS 7.51 9.53 14.93 28.08 8.57 11.70 17.71 -43.47%
  QoQ % -21.20% -36.17% -46.83% 227.65% -26.75% -33.94% -
  Horiz. % 42.41% 53.81% 84.30% 158.55% 48.39% 66.06% 100.00%
EY 13.32 10.49 6.70 3.56 11.66 8.55 5.65 76.86%
  QoQ % 26.98% 56.57% 88.20% -69.47% 36.37% 51.33% -
  Horiz. % 235.75% 185.66% 118.58% 63.01% 206.37% 151.33% 100.00%
DY 8.20 2.40 0.00 0.00 6.47 4.96 0.00 -
  QoQ % 241.67% 0.00% 0.00% 0.00% 30.44% 0.00% -
  Horiz. % 165.32% 48.39% 0.00% 0.00% 130.44% 100.00% -
P/NAPS 0.98 1.03 1.14 1.12 1.10 1.24 1.20 -12.60%
  QoQ % -4.85% -9.65% 1.79% 1.82% -11.29% 3.33% -
  Horiz. % 81.67% 85.83% 95.00% 93.33% 91.67% 103.33% 100.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 -
Price 1.2400 1.2400 1.3000 1.2900 1.3400 1.2800 1.2400 -
P/RPS 2.42 3.10 5.13 8.88 2.82 3.86 6.40 -47.62%
  QoQ % -21.94% -39.57% -42.23% 214.89% -26.94% -39.69% -
  Horiz. % 37.81% 48.44% 80.16% 138.75% 44.06% 60.31% 100.00%
P/EPS 7.63 9.85 15.05 27.86 8.97 11.43 17.29 -41.95%
  QoQ % -22.54% -34.55% -45.98% 210.59% -21.52% -33.89% -
  Horiz. % 44.13% 56.97% 87.04% 161.13% 51.88% 66.11% 100.00%
EY 13.11 10.15 6.65 3.59 11.14 8.75 5.78 72.37%
  QoQ % 29.16% 52.63% 85.24% -67.77% 27.31% 51.38% -
  Horiz. % 226.82% 175.61% 115.05% 62.11% 192.73% 151.38% 100.00%
DY 8.06 2.32 0.00 0.00 6.18 5.08 0.00 -
  QoQ % 247.41% 0.00% 0.00% 0.00% 21.65% 0.00% -
  Horiz. % 158.66% 45.67% 0.00% 0.00% 121.65% 100.00% -
P/NAPS 0.99 1.06 1.15 1.11 1.16 1.21 1.17 -10.51%
  QoQ % -6.60% -7.83% 3.60% -4.31% -4.13% 3.42% -
  Horiz. % 84.62% 90.60% 98.29% 94.87% 99.15% 103.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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