Highlights

[YNHPROP] QoQ Cumulative 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 -     -68.53%    YoY -     27.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 255,060 184,800 95,830 51,160 168,709 129,057 78,452 118.99%
  QoQ % 38.02% 92.84% 87.31% -69.68% 30.72% 64.50% -
  Horiz. % 325.12% 235.56% 122.15% 65.21% 215.05% 164.50% 100.00%
PBT 93,718 71,999 46,710 23,337 75,008 55,472 37,199 84.84%
  QoQ % 30.17% 54.14% 100.15% -68.89% 35.22% 49.12% -
  Horiz. % 251.94% 193.55% 125.57% 62.74% 201.64% 149.12% 100.00%
Tax -24,233 -19,103 -12,110 -6,479 -21,440 -14,886 -10,427 75.19%
  QoQ % -26.85% -57.75% -86.91% 69.78% -44.03% -42.76% -
  Horiz. % 232.41% 183.21% 116.14% 62.14% 205.62% 142.76% 100.00%
NP 69,485 52,896 34,600 16,858 53,568 40,586 26,772 88.53%
  QoQ % 31.36% 52.88% 105.24% -68.53% 31.99% 51.60% -
  Horiz. % 259.54% 197.58% 129.24% 62.97% 200.09% 151.60% 100.00%
NP to SH 69,485 52,896 34,600 16,858 53,568 40,586 26,772 88.53%
  QoQ % 31.36% 52.88% 105.24% -68.53% 31.99% 51.60% -
  Horiz. % 259.54% 197.58% 129.24% 62.97% 200.09% 151.60% 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 185,575 131,904 61,230 34,302 115,141 88,471 51,680 133.95%
  QoQ % 40.69% 115.42% 78.50% -70.21% 30.15% 71.19% -
  Horiz. % 359.08% 255.23% 118.48% 66.37% 222.80% 171.19% 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 35,123 17,545 - 32,956 9,284 - -
  QoQ % 0.16% 100.18% 0.00% 0.00% 254.98% 0.00% -
  Horiz. % 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 % -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 % 11.32 % 7.70 % 3.70 % 13.00 % 10.76 % 7.65 % 51.64%
  QoQ % 26.41% 47.01% 108.11% -71.54% 20.82% 40.65% -
  Horiz. % 187.06% 147.97% 100.65% 48.37% 169.93% 140.65% 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 52.61 27.31 14.60 51.19 40.03 25.32 101.26%
  QoQ % 37.81% 92.64% 87.05% -71.48% 27.88% 58.10% -
  Horiz. % 286.33% 207.78% 107.86% 57.66% 202.17% 158.10% 100.00%
EPS 19.75 15.06 9.86 4.81 16.26 12.59 8.64 73.27%
  QoQ % 31.14% 52.74% 104.99% -70.42% 29.15% 45.72% -
  Horiz. % 228.59% 174.31% 114.12% 55.67% 188.19% 145.72% 100.00%
DPS 10.00 10.00 5.00 0.00 10.00 2.88 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 247.22% 0.00% -
  Horiz. % 347.22% 347.22% 173.61% 0.00% 347.22% 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 - 528,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.22 34.93 18.12 9.67 31.89 24.40 14.83 119.01%
  QoQ % 38.05% 92.77% 87.38% -69.68% 30.70% 64.53% -
  Horiz. % 325.15% 235.54% 122.18% 65.21% 215.04% 164.53% 100.00%
EPS 13.14 10.00 6.54 3.19 10.13 7.67 5.06 88.60%
  QoQ % 31.40% 52.91% 105.02% -68.51% 32.07% 51.58% -
  Horiz. % 259.68% 197.63% 129.25% 63.04% 200.20% 151.58% 100.00%
DPS 6.65 6.64 3.32 0.00 6.23 1.76 0.00 -
  QoQ % 0.15% 100.00% 0.00% 0.00% 253.98% 0.00% -
  Horiz. % 377.84% 377.27% 188.64% 0.00% 353.98% 100.00% -
NAPS 0.9178 0.8831 0.8491 0.8613 0.7788 0.7130 0.6619 24.27%
  QoQ % 3.93% 4.00% -1.42% 10.59% 9.23% 7.72% -
  Horiz. % 138.66% 133.42% 128.28% 130.13% 117.66% 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 2.47 4.69 8.49 2.38 3.00 5.10 -31.92%
  QoQ % 15.79% -47.33% -44.76% 256.72% -20.67% -41.18% -
  Horiz. % 56.08% 48.43% 91.96% 166.47% 46.67% 58.82% 100.00%
P/EPS 10.48 8.63 12.98 25.78 7.51 9.53 14.93 -20.97%
  QoQ % 21.44% -33.51% -49.65% 243.28% -21.20% -36.17% -
  Horiz. % 70.19% 57.80% 86.94% 172.67% 50.30% 63.83% 100.00%
EY 9.54 11.58 7.70 3.88 13.32 10.49 6.70 26.48%
  QoQ % -17.62% 50.39% 98.45% -70.87% 26.98% 56.57% -
  Horiz. % 142.39% 172.84% 114.93% 57.91% 198.81% 156.57% 100.00%
DY 4.83 7.69 3.91 0.00 8.20 2.40 0.00 -
  QoQ % -37.19% 96.68% 0.00% 0.00% 241.67% 0.00% -
  Horiz. % 201.25% 320.42% 162.92% 0.00% 341.67% 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 2.60 4.69 8.56 2.42 3.10 5.13 -35.54%
  QoQ % 1.92% -44.56% -45.21% 253.72% -21.94% -39.57% -
  Horiz. % 51.66% 50.68% 91.42% 166.86% 47.17% 60.43% 100.00%
P/EPS 9.72 9.10 12.98 25.99 7.63 9.85 15.05 -25.22%
  QoQ % 6.81% -29.89% -50.06% 240.63% -22.54% -34.55% -
  Horiz. % 64.58% 60.47% 86.25% 172.69% 50.70% 65.45% 100.00%
EY 10.29 10.99 7.70 3.85 13.11 10.15 6.65 33.68%
  QoQ % -6.37% 42.73% 100.00% -70.63% 29.16% 52.63% -
  Horiz. % 154.74% 165.26% 115.79% 57.89% 197.14% 152.63% 100.00%
DY 5.21 7.30 3.91 0.00 8.06 2.32 0.00 -
  QoQ % -28.63% 86.70% 0.00% 0.00% 247.41% 0.00% -
  Horiz. % 224.57% 314.66% 168.53% 0.00% 347.41% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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