Highlights

[YNHPROP] YoY Annualized Quarter Result on 2004-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 18-Oct-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 30-Sep-2004  [#3]
Profit Trend QoQ -     5.43%    YoY -     68.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 242,124 246,400 172,076 112,981 287,228 113,264 136,349 10.04%
  YoY % -1.74% 43.19% 52.30% -60.66% 153.59% -16.93% -
  Horiz. % 177.58% 180.71% 126.20% 82.86% 210.66% 83.07% 100.00%
PBT 117,278 95,998 73,962 50,540 20,745 6,573 -41,918 -
  YoY % 22.17% 29.79% 46.34% 143.62% 215.60% 115.68% -
  Horiz. % -279.78% -229.01% -176.44% -120.57% -49.49% -15.68% 100.00%
Tax -28,922 -25,470 -19,848 -12,421 1,928 1,686 -20,926 5.54%
  YoY % -13.55% -28.33% -59.79% -744.26% 14.31% 108.06% -
  Horiz. % 138.21% 121.71% 94.85% 59.36% -9.21% -8.06% 100.00%
NP 88,356 70,528 54,114 38,118 22,673 8,260 -62,845 -
  YoY % 25.28% 30.33% 41.96% 68.12% 174.50% 113.14% -
  Horiz. % -140.59% -112.22% -86.11% -60.65% -36.08% -13.14% 100.00%
NP to SH 88,356 70,528 54,114 38,118 22,673 8,260 -62,845 -
  YoY % 25.28% 30.33% 41.96% 68.12% 174.50% 113.14% -
  Horiz. % -140.59% -112.22% -86.11% -60.65% -36.08% -13.14% 100.00%
Tax Rate 24.66 % 26.53 % 26.84 % 24.58 % -9.29 % -25.66 % - % -
  YoY % -7.05% -1.15% 9.19% 364.59% 63.80% 0.00% -
  Horiz. % -96.10% -103.39% -104.60% -95.79% 36.20% 100.00% -
Total Cost 153,768 175,872 117,961 74,862 264,554 105,004 199,194 -4.22%
  YoY % -12.57% 49.09% 57.57% -71.70% 151.95% -47.29% -
  Horiz. % 77.19% 88.29% 59.22% 37.58% 132.81% 52.71% 100.00%
Net Worth 608,158 467,142 377,169 270,574 -498,315 -590,395 -265,777 -
  YoY % 30.19% 23.85% 39.40% 154.30% 15.60% -122.14% -
  Horiz. % -228.82% -175.76% -141.91% -101.80% 187.49% 222.14% 100.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 49,443 46,831 12,378 22,122 - - - -
  YoY % 5.58% 278.32% -44.04% 0.00% 0.00% 0.00% -
  Horiz. % 223.50% 211.69% 55.96% 100.00% - - -
Div Payout % 55.96 % 66.40 % 22.88 % 58.04 % - % - % - % -
  YoY % -15.72% 190.21% -60.58% 0.00% 0.00% 0.00% -
  Horiz. % 96.42% 114.40% 39.42% 100.00% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 608,158 467,142 377,169 270,574 -498,315 -590,395 -265,777 -
  YoY % 30.19% 23.85% 39.40% 154.30% 15.60% -122.14% -
  Horiz. % -228.82% -175.76% -141.91% -101.80% 187.49% 222.14% 100.00%
NOSH 370,828 351,235 322,366 255,258 207,631 207,885 207,638 10.14%
  YoY % 5.58% 8.96% 26.29% 22.94% -0.12% 0.12% -
  Horiz. % 178.59% 169.16% 155.25% 122.93% 100.00% 100.12% 100.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 36.49 % 28.62 % 31.45 % 33.74 % 7.89 % 7.29 % -46.09 % -
  YoY % 27.50% -9.00% -6.79% 327.63% 8.23% 115.82% -
  Horiz. % -79.17% -62.10% -68.24% -73.20% -17.12% -15.82% 100.00%
ROE 14.53 % 15.10 % 14.35 % 14.09 % 0.00 % 0.00 % 0.00 % -
  YoY % -3.77% 5.23% 1.85% 0.00% 0.00% 0.00% -
  Horiz. % 103.12% 107.17% 101.85% 100.00% - - -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 65.29 70.15 53.38 44.26 138.34 54.48 65.67 -0.10%
  YoY % -6.93% 31.42% 20.61% -68.01% 153.93% -17.04% -
  Horiz. % 99.42% 106.82% 81.29% 67.40% 210.66% 82.96% 100.00%
EPS 23.83 20.08 16.79 14.93 10.92 3.97 -30.27 -
  YoY % 18.68% 19.59% 12.46% 36.72% 175.06% 113.12% -
  Horiz. % -78.72% -66.34% -55.47% -49.32% -36.08% -13.12% 100.00%
DPS 13.33 13.33 3.84 8.67 0.00 0.00 0.00 -
  YoY % 0.00% 247.14% -55.71% 0.00% 0.00% 0.00% -
  Horiz. % 153.75% 153.75% 44.29% 100.00% - - -
NAPS 1.6400 1.3300 1.1700 1.0600 -2.4000 -2.8400 -1.2800 -
  YoY % 23.31% 13.68% 10.38% 144.17% 15.49% -121.88% -
  Horiz. % -128.12% -103.91% -91.41% -82.81% 187.50% 221.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.77 46.58 32.53 21.36 54.30 21.41 25.77 10.04%
  YoY % -1.74% 43.19% 52.29% -60.66% 153.62% -16.92% -
  Horiz. % 177.61% 180.75% 126.23% 82.89% 210.71% 83.08% 100.00%
EPS 16.70 13.33 10.23 7.21 4.29 1.56 -11.88 -
  YoY % 25.28% 30.30% 41.89% 68.07% 175.00% 113.13% -
  Horiz. % -140.57% -112.21% -86.11% -60.69% -36.11% -13.13% 100.00%
DPS 9.35 8.85 2.34 4.18 0.00 0.00 0.00 -
  YoY % 5.65% 278.21% -44.02% 0.00% 0.00% 0.00% -
  Horiz. % 223.68% 211.72% 55.98% 100.00% - - -
NAPS 1.1496 0.8831 0.7130 0.5115 -0.9420 -1.1161 -0.5024 -
  YoY % 30.18% 23.86% 39.39% 154.30% 15.60% -122.15% -
  Horiz. % -228.82% -175.78% -141.92% -101.81% 187.50% 222.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.6700 1.3000 1.2000 1.3100 0.2000 0.0000 0.0000 -
P/RPS 4.09 1.85 2.25 2.96 0.14 0.00 0.00 -
  YoY % 121.08% -17.78% -23.99% 2,014.29% 0.00% 0.00% -
  Horiz. % 2,921.43% 1,321.43% 1,607.14% 2,114.29% 100.00% - -
P/EPS 11.21 6.47 7.15 8.77 1.83 0.00 0.00 -
  YoY % 73.26% -9.51% -18.47% 379.23% 0.00% 0.00% -
  Horiz. % 612.57% 353.55% 390.71% 479.23% 100.00% - -
EY 8.92 15.45 13.99 11.40 54.60 0.00 0.00 -
  YoY % -42.27% 10.44% 22.72% -79.12% 0.00% 0.00% -
  Horiz. % 16.34% 28.30% 25.62% 20.88% 100.00% - -
DY 4.99 10.26 3.20 6.62 0.00 0.00 0.00 -
  YoY % -51.36% 220.63% -51.66% 0.00% 0.00% 0.00% -
  Horiz. % 75.38% 154.98% 48.34% 100.00% - - -
P/NAPS 1.63 0.98 1.03 1.24 0.00 0.00 0.00 -
  YoY % 66.33% -4.85% -16.94% 0.00% 0.00% 0.00% -
  Horiz. % 131.45% 79.03% 83.06% 100.00% - - -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 30/10/06 17/10/05 18/10/04 28/11/03 - - -
Price 2.6800 1.3700 1.2400 1.2800 0.2000 0.0000 0.0000 -
P/RPS 4.10 1.95 2.32 2.89 0.14 0.00 0.00 -
  YoY % 110.26% -15.95% -19.72% 1,964.29% 0.00% 0.00% -
  Horiz. % 2,928.57% 1,392.86% 1,657.14% 2,064.29% 100.00% - -
P/EPS 11.25 6.82 7.39 8.57 1.83 0.00 0.00 -
  YoY % 64.96% -7.71% -13.77% 368.31% 0.00% 0.00% -
  Horiz. % 614.75% 372.68% 403.83% 468.31% 100.00% - -
EY 8.89 14.66 13.54 11.67 54.60 0.00 0.00 -
  YoY % -39.36% 8.27% 16.02% -78.63% 0.00% 0.00% -
  Horiz. % 16.28% 26.85% 24.80% 21.37% 100.00% - -
DY 4.98 9.73 3.10 6.77 0.00 0.00 0.00 -
  YoY % -48.82% 213.87% -54.21% 0.00% 0.00% 0.00% -
  Horiz. % 73.56% 143.72% 45.79% 100.00% - - -
P/NAPS 1.63 1.03 1.06 1.21 0.00 0.00 0.00 -
  YoY % 58.25% -2.83% -12.40% 0.00% 0.00% 0.00% -
  Horiz. % 134.71% 85.12% 87.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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