Highlights

[YNHPROP] QoQ 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 -     1.90%    YoY -     31.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 44,670 51,160 39,652 50,605 36,974 41,478 37,249 12.91%
  QoQ % -12.69% 29.02% -21.64% 36.87% -10.86% 11.35% -
  Horiz. % 119.92% 137.35% 106.45% 135.86% 99.26% 111.35% 100.00%
PBT 23,373 23,337 19,535 18,274 19,184 18,014 13,104 47.23%
  QoQ % 0.15% 19.46% 6.90% -4.74% 6.49% 37.47% -
  Horiz. % 178.37% 178.09% 149.08% 139.45% 146.40% 137.47% 100.00%
Tax -5,631 -6,479 -6,553 -4,460 -5,627 -4,799 -3,362 41.17%
  QoQ % 13.09% 1.13% -46.93% 20.74% -17.25% -42.74% -
  Horiz. % 167.49% 192.71% 194.91% 132.66% 167.37% 142.74% 100.00%
NP 17,742 16,858 12,982 13,814 13,557 13,215 9,742 49.30%
  QoQ % 5.24% 29.86% -6.02% 1.90% 2.59% 35.65% -
  Horiz. % 182.12% 173.04% 133.26% 141.80% 139.16% 135.65% 100.00%
NP to SH 17,742 16,858 12,982 13,814 13,557 13,215 9,742 49.30%
  QoQ % 5.24% 29.86% -6.02% 1.90% 2.59% 35.65% -
  Horiz. % 182.12% 173.04% 133.26% 141.80% 139.16% 135.65% 100.00%
Tax Rate 24.09 % 27.76 % 33.54 % 24.41 % 29.33 % 26.64 % 25.66 % -4.13%
  QoQ % -13.22% -17.23% 37.40% -16.77% 10.10% 3.82% -
  Horiz. % 93.88% 108.18% 130.71% 95.13% 114.30% 103.82% 100.00%
Total Cost 26,928 34,302 26,670 36,791 23,417 28,263 27,507 -1.41%
  QoQ % -21.50% 28.62% -27.51% 57.11% -17.15% 2.75% -
  Horiz. % 97.90% 124.70% 96.96% 133.75% 85.13% 102.75% 100.00%
Net Worth 449,698 455,621 350,827 406,089 377,325 331,088 284,696 35.74%
  QoQ % -1.30% 29.87% -13.61% 7.62% 13.97% 16.30% -
  Horiz. % 157.96% 160.04% 123.23% 142.64% 132.54% 116.30% 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 17,566 - - 9,996 - - 12,223 27.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.71% 0.00% 0.00% 81.78% 0.00% 0.00% 100.00%
Div Payout % 99.01 % - % - % 72.36 % - % - % 125.47 % -14.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.91% 0.00% 0.00% 57.67% 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 449,698 455,621 350,827 406,089 377,325 331,088 284,696 35.74%
  QoQ % -1.30% 29.87% -13.61% 7.62% 13.97% 16.30% -
  Horiz. % 157.96% 160.04% 123.23% 142.64% 132.54% 116.30% 100.00%
NOSH 351,326 350,478 350,827 347,085 333,916 285,421 261,189 21.92%
  QoQ % 0.24% -0.10% 1.08% 3.94% 16.99% 9.28% -
  Horiz. % 134.51% 134.19% 134.32% 132.89% 127.84% 109.28% 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 39.72 % 32.95 % 32.74 % 27.30 % 36.67 % 31.86 % 26.15 % 32.24%
  QoQ % 20.55% 0.64% 19.93% -25.55% 15.10% 21.84% -
  Horiz. % 151.89% 126.00% 125.20% 104.40% 140.23% 121.84% 100.00%
ROE 3.95 % 3.70 % 3.70 % 3.40 % 3.59 % 3.99 % 3.42 % 10.11%
  QoQ % 6.76% 0.00% 8.82% -5.29% -10.03% 16.67% -
  Horiz. % 115.50% 108.19% 108.19% 99.42% 104.97% 116.67% 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 12.71 14.60 11.30 14.58 11.07 14.53 14.26 -7.40%
  QoQ % -12.95% 29.20% -22.50% 31.71% -23.81% 1.89% -
  Horiz. % 89.13% 102.38% 79.24% 102.24% 77.63% 101.89% 100.00%
EPS 5.05 4.81 3.70 3.98 4.06 4.63 3.73 22.45%
  QoQ % 4.99% 30.00% -7.04% -1.97% -12.31% 24.13% -
  Horiz. % 135.39% 128.95% 99.20% 106.70% 108.85% 124.13% 100.00%
DPS 5.00 0.00 0.00 2.88 0.00 0.00 4.68 4.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.84% 0.00% 0.00% 61.54% 0.00% 0.00% 100.00%
NAPS 1.2800 1.3000 1.0000 1.1700 1.1300 1.1600 1.0900 11.34%
  QoQ % -1.54% 30.00% -14.53% 3.54% -2.59% 6.42% -
  Horiz. % 117.43% 119.27% 91.74% 107.34% 103.67% 106.42% 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 8.44 9.67 7.50 9.57 6.99 7.84 7.04 12.89%
  QoQ % -12.72% 28.93% -21.63% 36.91% -10.84% 11.36% -
  Horiz. % 119.89% 137.36% 106.53% 135.94% 99.29% 111.36% 100.00%
EPS 3.35 3.19 2.45 2.61 2.56 2.50 1.84 49.27%
  QoQ % 5.02% 30.20% -6.13% 1.95% 2.40% 35.87% -
  Horiz. % 182.07% 173.37% 133.15% 141.85% 139.13% 135.87% 100.00%
DPS 3.32 0.00 0.00 1.89 0.00 0.00 2.31 27.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.72% 0.00% 0.00% 81.82% 0.00% 0.00% 100.00%
NAPS 0.8501 0.8613 0.6632 0.7677 0.7133 0.6259 0.5382 35.74%
  QoQ % -1.30% 29.87% -13.61% 7.63% 13.96% 16.30% -
  Horiz. % 157.95% 160.03% 123.23% 142.64% 132.53% 116.30% 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 10.07 8.49 10.79 8.23 11.65 8.95 8.98 7.96%
  QoQ % 18.61% -21.32% 31.11% -29.36% 30.17% -0.33% -
  Horiz. % 112.14% 94.54% 120.16% 91.65% 129.73% 99.67% 100.00%
P/EPS 25.35 25.78 32.97 30.15 31.77 28.08 34.32 -18.33%
  QoQ % -1.67% -21.81% 9.35% -5.10% 13.14% -18.18% -
  Horiz. % 73.86% 75.12% 96.07% 87.85% 92.57% 81.82% 100.00%
EY 3.95 3.88 3.03 3.32 3.15 3.56 2.91 22.66%
  QoQ % 1.80% 28.05% -8.73% 5.40% -11.52% 22.34% -
  Horiz. % 135.74% 133.33% 104.12% 114.09% 108.25% 122.34% 100.00%
DY 3.91 0.00 0.00 2.40 0.00 0.00 3.66 4.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.83% 0.00% 0.00% 65.57% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.95 1.22 1.03 1.14 1.12 1.17 -9.96%
  QoQ % 5.26% -22.13% 18.45% -9.65% 1.79% -4.27% -
  Horiz. % 85.47% 81.20% 104.27% 88.03% 97.44% 95.73% 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 10.07 8.56 10.97 8.50 11.74 8.88 9.40 4.71%
  QoQ % 17.64% -21.97% 29.06% -27.60% 32.21% -5.53% -
  Horiz. % 107.13% 91.06% 116.70% 90.43% 124.89% 94.47% 100.00%
P/EPS 25.35 25.99 33.51 31.16 32.02 27.86 35.93 -20.80%
  QoQ % -2.46% -22.44% 7.54% -2.69% 14.93% -22.46% -
  Horiz. % 70.55% 72.34% 93.26% 86.72% 89.12% 77.54% 100.00%
EY 3.95 3.85 2.98 3.21 3.12 3.59 2.78 26.47%
  QoQ % 2.60% 29.19% -7.17% 2.88% -13.09% 29.14% -
  Horiz. % 142.09% 138.49% 107.19% 115.47% 112.23% 129.14% 100.00%
DY 3.91 0.00 0.00 2.32 0.00 0.00 3.49 7.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.03% 0.00% 0.00% 66.48% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.96 1.24 1.06 1.15 1.11 1.23 -12.92%
  QoQ % 4.17% -22.58% 16.98% -7.83% 3.60% -9.76% -
  Horiz. % 81.30% 78.05% 100.81% 86.18% 93.50% 90.24% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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