Highlights

[YNHPROP] QoQ TTM Result on 2006-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 30-Oct-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     7.30%    YoY -     30.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 285,405 261,527 255,060 224,452 186,087 178,391 168,709 42.11%
  QoQ % 9.13% 2.54% 13.64% 20.62% 4.31% 5.74% -
  Horiz. % 169.17% 155.02% 151.18% 133.04% 110.30% 105.74% 100.00%
PBT 104,830 98,522 93,718 91,534 84,519 80,330 75,007 25.08%
  QoQ % 6.40% 5.13% 2.39% 8.30% 5.21% 7.10% -
  Horiz. % 139.76% 131.35% 124.95% 122.03% 112.68% 107.10% 100.00%
Tax -26,600 -25,038 -24,234 -25,657 -23,123 -23,119 -21,439 15.51%
  QoQ % -6.24% -3.32% 5.55% -10.96% -0.02% -7.84% -
  Horiz. % 124.07% 116.79% 113.04% 119.67% 107.85% 107.84% 100.00%
NP 78,230 73,484 69,484 65,877 61,396 57,211 53,568 28.81%
  QoQ % 6.46% 5.76% 5.48% 7.30% 7.32% 6.80% -
  Horiz. % 146.04% 137.18% 129.71% 122.98% 114.61% 106.80% 100.00%
NP to SH 78,230 73,484 69,484 65,877 61,396 57,211 53,568 28.81%
  QoQ % 6.46% 5.76% 5.48% 7.30% 7.32% 6.80% -
  Horiz. % 146.04% 137.18% 129.71% 122.98% 114.61% 106.80% 100.00%
Tax Rate 25.37 % 25.41 % 25.86 % 28.03 % 27.36 % 28.78 % 28.58 % -7.66%
  QoQ % -0.16% -1.74% -7.74% 2.45% -4.93% 0.70% -
  Horiz. % 88.77% 88.91% 90.48% 98.08% 95.73% 100.70% 100.00%
Total Cost 207,175 188,043 185,576 158,575 124,691 121,180 115,141 48.09%
  QoQ % 10.17% 1.33% 17.03% 27.17% 2.90% 5.24% -
  Horiz. % 179.93% 163.32% 161.17% 137.72% 108.29% 105.24% 100.00%
Net Worth 579,512 514,355 353,432 467,929 449,698 455,621 350,827 39.87%
  QoQ % 12.67% 45.53% -24.47% 4.05% -1.30% 29.87% -
  Horiz. % 165.18% 146.61% 100.74% 133.38% 128.18% 129.87% 100.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 35,815 35,157 35,157 35,157 38,391 34,181 34,181 3.17%
  QoQ % 1.87% 0.00% 0.00% -8.42% 12.32% 0.00% -
  Horiz. % 104.78% 102.86% 102.86% 102.86% 112.32% 100.00% 100.00%
Div Payout % 45.78 % 47.84 % 50.60 % 53.37 % 62.53 % 59.75 % 63.81 % -19.91%
  QoQ % -4.31% -5.45% -5.19% -14.65% 4.65% -6.36% -
  Horiz. % 71.74% 74.97% 79.30% 83.64% 97.99% 93.64% 100.00%
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 579,512 514,355 353,432 467,929 449,698 455,621 350,827 39.87%
  QoQ % 12.67% 45.53% -24.47% 4.05% -1.30% 29.87% -
  Horiz. % 165.18% 146.61% 100.74% 133.38% 128.18% 129.87% 100.00%
NOSH 364,473 354,727 353,432 351,826 351,326 350,478 350,827 2.58%
  QoQ % 2.75% 0.37% 0.46% 0.14% 0.24% -0.10% -
  Horiz. % 103.89% 101.11% 100.74% 100.28% 100.14% 99.90% 100.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.41 % 28.10 % 27.24 % 29.35 % 32.99 % 32.07 % 31.75 % -9.36%
  QoQ % -2.46% 3.16% -7.19% -11.03% 2.87% 1.01% -
  Horiz. % 86.33% 88.50% 85.80% 92.44% 103.91% 101.01% 100.00%
ROE 13.50 % 14.29 % 19.66 % 14.08 % 13.65 % 12.56 % 15.27 % -7.91%
  QoQ % -5.53% -27.31% 39.63% 3.15% 8.68% -17.75% -
  Horiz. % 88.41% 93.58% 128.75% 92.21% 89.39% 82.25% 100.00%
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.31 73.73 72.17 63.80 52.97 50.90 48.09 38.54%
  QoQ % 6.21% 2.16% 13.12% 20.45% 4.07% 5.84% -
  Horiz. % 162.84% 153.32% 150.07% 132.67% 110.15% 105.84% 100.00%
EPS 21.46 20.72 19.66 18.72 17.48 16.32 15.27 25.54%
  QoQ % 3.57% 5.39% 5.02% 7.09% 7.11% 6.88% -
  Horiz. % 140.54% 135.69% 128.75% 122.59% 114.47% 106.88% 100.00%
DPS 9.83 10.00 10.00 10.00 11.00 9.75 9.74 0.62%
  QoQ % -1.70% 0.00% 0.00% -9.09% 12.82% 0.10% -
  Horiz. % 100.92% 102.67% 102.67% 102.67% 112.94% 100.10% 100.00%
NAPS 1.5900 1.4500 1.0000 1.3300 1.2800 1.3000 1.0000 36.34%
  QoQ % 9.66% 45.00% -24.81% 3.91% -1.54% 30.00% -
  Horiz. % 159.00% 145.00% 100.00% 133.00% 128.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.95 49.44 48.22 42.43 35.18 33.72 31.89 42.12%
  QoQ % 9.12% 2.53% 13.65% 20.61% 4.33% 5.74% -
  Horiz. % 169.18% 155.03% 151.21% 133.05% 110.32% 105.74% 100.00%
EPS 14.79 13.89 13.13 12.45 11.61 10.81 10.13 28.79%
  QoQ % 6.48% 5.79% 5.46% 7.24% 7.40% 6.71% -
  Horiz. % 146.00% 137.12% 129.62% 122.90% 114.61% 106.71% 100.00%
DPS 6.77 6.65 6.65 6.65 7.26 6.46 6.46 3.18%
  QoQ % 1.80% 0.00% 0.00% -8.40% 12.38% 0.00% -
  Horiz. % 104.80% 102.94% 102.94% 102.94% 112.38% 100.00% 100.00%
NAPS 1.0955 0.9723 0.6681 0.8846 0.8501 0.8613 0.6632 39.87%
  QoQ % 12.67% 45.53% -24.47% 4.06% -1.30% 29.87% -
  Horiz. % 165.18% 146.61% 100.74% 133.38% 128.18% 129.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.8800 2.2600 2.0700 1.3000 1.2800 1.2400 1.2200 -
P/RPS 3.68 3.07 2.87 2.04 2.42 2.44 2.54 28.13%
  QoQ % 19.87% 6.97% 40.69% -15.70% -0.82% -3.94% -
  Horiz. % 144.88% 120.87% 112.99% 80.31% 95.28% 96.06% 100.00%
P/EPS 13.42 10.91 10.53 6.94 7.32 7.60 7.99 41.43%
  QoQ % 23.01% 3.61% 51.73% -5.19% -3.68% -4.88% -
  Horiz. % 167.96% 136.55% 131.79% 86.86% 91.61% 95.12% 100.00%
EY 7.45 9.17 9.50 14.40 13.65 13.16 12.52 -29.32%
  QoQ % -18.76% -3.47% -34.03% 5.49% 3.72% 5.11% -
  Horiz. % 59.50% 73.24% 75.88% 115.02% 109.03% 105.11% 100.00%
DY 3.41 4.42 4.83 7.69 8.59 7.87 7.99 -43.40%
  QoQ % -22.85% -8.49% -37.19% -10.48% 9.15% -1.50% -
  Horiz. % 42.68% 55.32% 60.45% 96.25% 107.51% 98.50% 100.00%
P/NAPS 1.81 1.56 2.07 0.98 1.00 0.95 1.22 30.17%
  QoQ % 16.03% -24.64% 111.22% -2.00% 5.26% -22.13% -
  Horiz. % 148.36% 127.87% 169.67% 80.33% 81.97% 77.87% 100.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 16/04/07 12/02/07 30/10/06 29/08/06 26/04/06 21/02/06 -
Price 2.5000 3.1200 1.9200 1.3700 1.2800 1.2500 1.2400 -
P/RPS 3.19 4.23 2.66 2.15 2.42 2.46 2.58 15.24%
  QoQ % -24.59% 59.02% 23.72% -11.16% -1.63% -4.65% -
  Horiz. % 123.64% 163.95% 103.10% 83.33% 93.80% 95.35% 100.00%
P/EPS 11.65 15.06 9.77 7.32 7.32 7.66 8.12 27.29%
  QoQ % -22.64% 54.15% 33.47% 0.00% -4.44% -5.67% -
  Horiz. % 143.47% 185.47% 120.32% 90.15% 90.15% 94.33% 100.00%
EY 8.59 6.64 10.24 13.67 13.65 13.06 12.31 -21.38%
  QoQ % 29.37% -35.16% -25.09% 0.15% 4.52% 6.09% -
  Horiz. % 69.78% 53.94% 83.18% 111.05% 110.89% 106.09% 100.00%
DY 3.93 3.21 5.21 7.30 8.59 7.80 7.86 -37.08%
  QoQ % 22.43% -38.39% -28.63% -15.02% 10.13% -0.76% -
  Horiz. % 50.00% 40.84% 66.28% 92.88% 109.29% 99.24% 100.00%
P/NAPS 1.57 2.15 1.92 1.03 1.00 0.96 1.24 17.09%
  QoQ % -26.98% 11.98% 86.41% 3.00% 4.17% -22.58% -
  Horiz. % 126.61% 173.39% 154.84% 83.06% 80.65% 77.42% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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