Highlights

[YNHPROP] QoQ TTM 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 -     7.02%    YoY -     144.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 186,087 178,391 168,709 166,306 151,569 135,913 121,985 32.62%
  QoQ % 4.31% 5.74% 1.44% 9.72% 11.52% 11.42% -
  Horiz. % 152.55% 146.24% 138.30% 136.33% 124.25% 111.42% 100.00%
PBT 84,519 80,330 75,007 68,576 65,104 57,130 51,008 40.16%
  QoQ % 5.21% 7.10% 9.38% 5.33% 13.96% 12.00% -
  Horiz. % 165.70% 157.49% 147.05% 134.44% 127.63% 112.00% 100.00%
Tax -23,123 -23,119 -21,439 -18,248 -18,078 -14,161 -12,677 49.45%
  QoQ % -0.02% -7.84% -17.49% -0.94% -27.66% -11.71% -
  Horiz. % 182.40% 182.37% 169.12% 143.95% 142.60% 111.71% 100.00%
NP 61,396 57,211 53,568 50,328 47,026 42,969 38,331 37.01%
  QoQ % 7.32% 6.80% 6.44% 7.02% 9.44% 12.10% -
  Horiz. % 160.17% 149.26% 139.75% 131.30% 122.68% 112.10% 100.00%
NP to SH 61,396 57,211 53,568 50,328 47,026 42,969 38,331 37.01%
  QoQ % 7.32% 6.80% 6.44% 7.02% 9.44% 12.10% -
  Horiz. % 160.17% 149.26% 139.75% 131.30% 122.68% 112.10% 100.00%
Tax Rate 27.36 % 28.78 % 28.58 % 26.61 % 27.77 % 24.79 % 24.85 % 6.64%
  QoQ % -4.93% 0.70% 7.40% -4.18% 12.02% -0.24% -
  Horiz. % 110.10% 115.81% 115.01% 107.08% 111.75% 99.76% 100.00%
Total Cost 124,691 121,180 115,141 115,978 104,543 92,944 83,654 30.58%
  QoQ % 2.90% 5.24% -0.72% 10.94% 12.48% 11.11% -
  Horiz. % 149.06% 144.86% 137.64% 138.64% 124.97% 111.11% 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 38,391 34,181 34,181 46,405 34,994 21,637 21,637 46.72%
  QoQ % 12.32% 0.00% -26.34% 32.61% 61.73% 0.00% -
  Horiz. % 177.43% 157.98% 157.98% 214.47% 161.73% 100.00% 100.00%
Div Payout % 62.53 % 59.75 % 63.81 % 92.21 % 74.41 % 50.36 % 56.45 % 7.08%
  QoQ % 4.65% -6.36% -30.80% 23.92% 47.76% -10.79% -
  Horiz. % 110.77% 105.85% 113.04% 163.35% 131.82% 89.21% 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 32.99 % 32.07 % 31.75 % 30.26 % 31.03 % 31.62 % 31.42 % 3.31%
  QoQ % 2.87% 1.01% 4.92% -2.48% -1.87% 0.64% -
  Horiz. % 105.00% 102.07% 101.05% 96.31% 98.76% 100.64% 100.00%
ROE 13.65 % 12.56 % 15.27 % 12.39 % 12.46 % 12.98 % 13.46 % 0.94%
  QoQ % 8.68% -17.75% 23.24% -0.56% -4.01% -3.57% -
  Horiz. % 101.41% 93.31% 113.45% 92.05% 92.57% 96.43% 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 52.97 50.90 48.09 47.92 45.39 47.62 46.70 8.79%
  QoQ % 4.07% 5.84% 0.35% 5.57% -4.68% 1.97% -
  Horiz. % 113.43% 108.99% 102.98% 102.61% 97.19% 101.97% 100.00%
EPS 17.48 16.32 15.27 14.50 14.08 15.05 14.68 12.38%
  QoQ % 7.11% 6.88% 5.31% 2.98% -6.45% 2.52% -
  Horiz. % 119.07% 111.17% 104.02% 98.77% 95.91% 102.52% 100.00%
DPS 11.00 9.75 9.74 13.37 10.48 7.58 8.28 20.91%
  QoQ % 12.82% 0.10% -27.15% 27.58% 38.26% -8.45% -
  Horiz. % 132.85% 117.75% 117.63% 161.47% 126.57% 91.55% 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 35.18 33.72 31.89 31.44 28.65 25.69 23.06 32.63%
  QoQ % 4.33% 5.74% 1.43% 9.74% 11.52% 11.41% -
  Horiz. % 152.56% 146.23% 138.29% 136.34% 124.24% 111.41% 100.00%
EPS 11.61 10.81 10.13 9.51 8.89 8.12 7.25 36.99%
  QoQ % 7.40% 6.71% 6.52% 6.97% 9.48% 12.00% -
  Horiz. % 160.14% 149.10% 139.72% 131.17% 122.62% 112.00% 100.00%
DPS 7.26 6.46 6.46 8.77 6.62 4.09 4.09 46.76%
  QoQ % 12.38% 0.00% -26.34% 32.48% 61.86% 0.00% -
  Horiz. % 177.51% 157.95% 157.95% 214.43% 161.86% 100.00% 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 2.42 2.44 2.54 2.50 2.84 2.73 2.74 -7.97%
  QoQ % -0.82% -3.94% 1.60% -11.97% 4.03% -0.36% -
  Horiz. % 88.32% 89.05% 92.70% 91.24% 103.65% 99.64% 100.00%
P/EPS 7.32 7.60 7.99 8.28 9.16 8.64 8.72 -11.04%
  QoQ % -3.68% -4.88% -3.50% -9.61% 6.02% -0.92% -
  Horiz. % 83.94% 87.16% 91.63% 94.95% 105.05% 99.08% 100.00%
EY 13.65 13.16 12.52 12.08 10.92 11.58 11.47 12.34%
  QoQ % 3.72% 5.11% 3.64% 10.62% -5.70% 0.96% -
  Horiz. % 119.01% 114.73% 109.15% 105.32% 95.20% 100.96% 100.00%
DY 8.59 7.87 7.99 11.14 8.12 5.83 6.47 20.86%
  QoQ % 9.15% -1.50% -28.28% 37.19% 39.28% -9.89% -
  Horiz. % 132.77% 121.64% 123.49% 172.18% 125.50% 90.11% 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 2.42 2.46 2.58 2.59 2.86 2.71 2.87 -10.77%
  QoQ % -1.63% -4.65% -0.39% -9.44% 5.54% -5.57% -
  Horiz. % 84.32% 85.71% 89.90% 90.24% 99.65% 94.43% 100.00%
P/EPS 7.32 7.66 8.12 8.55 9.23 8.57 9.13 -13.73%
  QoQ % -4.44% -5.67% -5.03% -7.37% 7.70% -6.13% -
  Horiz. % 80.18% 83.90% 88.94% 93.65% 101.10% 93.87% 100.00%
EY 13.65 13.06 12.31 11.69 10.83 11.67 10.95 15.87%
  QoQ % 4.52% 6.09% 5.30% 7.94% -7.20% 6.58% -
  Horiz. % 124.66% 119.27% 112.42% 106.76% 98.90% 106.58% 100.00%
DY 8.59 7.80 7.86 10.78 8.06 5.88 6.18 24.62%
  QoQ % 10.13% -0.76% -27.09% 33.75% 37.07% -4.85% -
  Horiz. % 139.00% 126.21% 127.18% 174.43% 130.42% 95.15% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

444  257  648  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.12+0.005 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KNM 0.21+0.015 
 ARMADA 0.285+0.015 
 HIBISCS 0.625+0.035 
 NETX 0.145+0.005 
 KGROUP 0.0550.00 
 HIBISCS-WC 0.085+0.03 
 ALAM 0.095+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