Highlights

[YNHPROP] YoY Annualized 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 -     1.07%    YoY -     41.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 420,876 242,124 246,400 172,076 112,981 287,228 113,264 24.43%
  YoY % 73.83% -1.74% 43.19% 52.30% -60.66% 153.59% -
  Horiz. % 371.59% 213.77% 217.54% 151.92% 99.75% 253.59% 100.00%
PBT 137,889 117,278 95,998 73,962 50,540 20,745 6,573 65.99%
  YoY % 17.57% 22.17% 29.79% 46.34% 143.62% 215.60% -
  Horiz. % 2,097.71% 1,784.16% 1,460.43% 1,125.19% 768.86% 315.60% 100.00%
Tax -37,033 -28,922 -25,470 -19,848 -12,421 1,928 1,686 -
  YoY % -28.04% -13.55% -28.33% -59.79% -744.26% 14.31% -
  Horiz. % -2,195.65% -1,714.78% -1,510.12% -1,176.76% -736.44% 114.31% 100.00%
NP 100,856 88,356 70,528 54,114 38,118 22,673 8,260 51.69%
  YoY % 14.15% 25.28% 30.33% 41.96% 68.12% 174.50% -
  Horiz. % 1,221.02% 1,069.69% 853.85% 655.14% 461.49% 274.50% 100.00%
NP to SH 100,856 88,356 70,528 54,114 38,118 22,673 8,260 51.69%
  YoY % 14.15% 25.28% 30.33% 41.96% 68.12% 174.50% -
  Horiz. % 1,221.02% 1,069.69% 853.85% 655.14% 461.49% 274.50% 100.00%
Tax Rate 26.86 % 24.66 % 26.53 % 26.84 % 24.58 % -9.29 % -25.66 % -
  YoY % 8.92% -7.05% -1.15% 9.19% 364.59% 63.80% -
  Horiz. % -104.68% -96.10% -103.39% -104.60% -95.79% 36.20% 100.00%
Total Cost 320,020 153,768 175,872 117,961 74,862 264,554 105,004 20.39%
  YoY % 108.12% -12.57% 49.09% 57.57% -71.70% 151.95% -
  Horiz. % 304.77% 146.44% 167.49% 112.34% 71.30% 251.95% 100.00%
Net Worth 620,264 608,158 467,142 377,169 270,574 -498,315 -590,395 -
  YoY % 1.99% 30.19% 23.85% 39.40% 154.30% 15.60% -
  Horiz. % -105.06% -103.01% -79.12% -63.88% -45.83% 84.40% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 30,256 49,443 46,831 12,378 22,122 - - -
  YoY % -38.81% 5.58% 278.32% -44.04% 0.00% 0.00% -
  Horiz. % 136.77% 223.50% 211.69% 55.96% 100.00% - -
Div Payout % 30.00 % 55.96 % 66.40 % 22.88 % 58.04 % - % - % -
  YoY % -46.39% -15.72% 190.21% -60.58% 0.00% 0.00% -
  Horiz. % 51.69% 96.42% 114.40% 39.42% 100.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 620,264 608,158 467,142 377,169 270,574 -498,315 -590,395 -
  YoY % 1.99% 30.19% 23.85% 39.40% 154.30% 15.60% -
  Horiz. % -105.06% -103.01% -79.12% -63.88% -45.83% 84.40% 100.00%
NOSH 378,210 370,828 351,235 322,366 255,258 207,631 207,885 10.48%
  YoY % 1.99% 5.58% 8.96% 26.29% 22.94% -0.12% -
  Horiz. % 181.93% 178.38% 168.96% 155.07% 122.79% 99.88% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.96 % 36.49 % 28.62 % 31.45 % 33.74 % 7.89 % 7.29 % 21.91%
  YoY % -34.34% 27.50% -9.00% -6.79% 327.63% 8.23% -
  Horiz. % 328.67% 500.55% 392.59% 431.41% 462.83% 108.23% 100.00%
ROE 16.26 % 14.53 % 15.10 % 14.35 % 14.09 % 0.00 % 0.00 % -
  YoY % 11.91% -3.77% 5.23% 1.85% 0.00% 0.00% -
  Horiz. % 115.40% 103.12% 107.17% 101.85% 100.00% - -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 111.28 65.29 70.15 53.38 44.26 138.34 54.48 12.63%
  YoY % 70.44% -6.93% 31.42% 20.61% -68.01% 153.93% -
  Horiz. % 204.26% 119.84% 128.76% 97.98% 81.24% 253.93% 100.00%
EPS 26.67 23.83 20.08 16.79 14.93 10.92 3.97 37.32%
  YoY % 11.92% 18.68% 19.59% 12.46% 36.72% 175.06% -
  Horiz. % 671.79% 600.25% 505.79% 422.92% 376.07% 275.06% 100.00%
DPS 8.00 13.33 13.33 3.84 8.67 0.00 0.00 -
  YoY % -39.98% 0.00% 247.14% -55.71% 0.00% 0.00% -
  Horiz. % 92.27% 153.75% 153.75% 44.29% 100.00% - -
NAPS 1.6400 1.6400 1.3300 1.1700 1.0600 -2.4000 -2.8400 -
  YoY % 0.00% 23.31% 13.68% 10.38% 144.17% 15.49% -
  Horiz. % -57.75% -57.75% -46.83% -41.20% -37.32% 84.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,487
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 79.64 45.81 46.62 32.56 21.38 54.35 21.43 24.43%
  YoY % 73.85% -1.74% 43.18% 52.29% -60.66% 153.62% -
  Horiz. % 371.63% 213.77% 217.55% 151.94% 99.77% 253.62% 100.00%
EPS 19.08 16.72 13.35 10.24 7.21 4.29 1.56 51.73%
  YoY % 14.11% 25.24% 30.37% 42.02% 68.07% 175.00% -
  Horiz. % 1,223.08% 1,071.79% 855.77% 656.41% 462.18% 275.00% 100.00%
DPS 5.73 9.36 8.86 2.34 4.19 0.00 0.00 -
  YoY % -38.78% 5.64% 278.63% -44.15% 0.00% 0.00% -
  Horiz. % 136.75% 223.39% 211.46% 55.85% 100.00% - -
NAPS 1.1737 1.1508 0.8839 0.7137 0.5120 -0.9429 -1.1171 -
  YoY % 1.99% 30.20% 23.85% 39.39% 154.30% 15.59% -
  Horiz. % -105.07% -103.02% -79.12% -63.89% -45.83% 84.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.4000 2.6700 1.3000 1.2000 1.3100 0.2000 0.0000 -
P/RPS 1.26 4.09 1.85 2.25 2.96 0.14 0.00 -
  YoY % -69.19% 121.08% -17.78% -23.99% 2,014.29% 0.00% -
  Horiz. % 900.00% 2,921.43% 1,321.43% 1,607.14% 2,114.29% 100.00% -
P/EPS 5.25 11.21 6.47 7.15 8.77 1.83 0.00 -
  YoY % -53.17% 73.26% -9.51% -18.47% 379.23% 0.00% -
  Horiz. % 286.89% 612.57% 353.55% 390.71% 479.23% 100.00% -
EY 19.05 8.92 15.45 13.99 11.40 54.60 0.00 -
  YoY % 113.57% -42.27% 10.44% 22.72% -79.12% 0.00% -
  Horiz. % 34.89% 16.34% 28.30% 25.62% 20.88% 100.00% -
DY 5.71 4.99 10.26 3.20 6.62 0.00 0.00 -
  YoY % 14.43% -51.36% 220.63% -51.66% 0.00% 0.00% -
  Horiz. % 86.25% 75.38% 154.98% 48.34% 100.00% - -
P/NAPS 0.85 1.63 0.98 1.03 1.24 0.00 0.00 -
  YoY % -47.85% 66.33% -4.85% -16.94% 0.00% 0.00% -
  Horiz. % 68.55% 131.45% 79.03% 83.06% 100.00% - -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 12/11/07 30/10/06 17/10/05 18/10/04 28/11/03 - -
Price 1.1600 2.6800 1.3700 1.2400 1.2800 0.2000 0.0000 -
P/RPS 1.04 4.10 1.95 2.32 2.89 0.14 0.00 -
  YoY % -74.63% 110.26% -15.95% -19.72% 1,964.29% 0.00% -
  Horiz. % 742.86% 2,928.57% 1,392.86% 1,657.14% 2,064.29% 100.00% -
P/EPS 4.35 11.25 6.82 7.39 8.57 1.83 0.00 -
  YoY % -61.33% 64.96% -7.71% -13.77% 368.31% 0.00% -
  Horiz. % 237.70% 614.75% 372.68% 403.83% 468.31% 100.00% -
EY 22.99 8.89 14.66 13.54 11.67 54.60 0.00 -
  YoY % 158.61% -39.36% 8.27% 16.02% -78.63% 0.00% -
  Horiz. % 42.11% 16.28% 26.85% 24.80% 21.37% 100.00% -
DY 6.90 4.98 9.73 3.10 6.77 0.00 0.00 -
  YoY % 38.55% -48.82% 213.87% -54.21% 0.00% 0.00% -
  Horiz. % 101.92% 73.56% 143.72% 45.79% 100.00% - -
P/NAPS 0.71 1.63 1.03 1.06 1.21 0.00 0.00 -
  YoY % -56.44% 58.25% -2.83% -12.40% 0.00% 0.00% -
  Horiz. % 58.68% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  439  567 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KEYASIC 0.21+0.005 
 UCREST 0.485-0.11 
 SCBUILD 0.10-0.025 
 FOCUS 0.115-0.015 
 CENSOF 0.46-0.02 
 MINDA 0.17+0.015 
 DOLPHIN 0.125+0.015 
 EDUSPEC 0.015-0.005 
 EFORCE 0.64+0.15 
 MNC 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS