Highlights

[YNHPROP] YoY Annualized Quarter 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 -     1.92%    YoY -     30.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 295,749 420,876 242,124 246,400 172,076 112,981 287,228 0.49%
  YoY % -29.73% 73.83% -1.74% 43.19% 52.30% -60.66% -
  Horiz. % 102.97% 146.53% 84.30% 85.79% 59.91% 39.34% 100.00%
PBT 78,750 137,889 117,278 95,998 73,962 50,540 20,745 24.87%
  YoY % -42.89% 17.57% 22.17% 29.79% 46.34% 143.62% -
  Horiz. % 379.61% 664.68% 565.33% 462.75% 356.53% 243.62% 100.00%
Tax -20,069 -37,033 -28,922 -25,470 -19,848 -12,421 1,928 -
  YoY % 45.81% -28.04% -13.55% -28.33% -59.79% -744.26% -
  Horiz. % -1,040.94% -1,920.82% -1,500.14% -1,321.09% -1,029.46% -644.26% 100.00%
NP 58,681 100,856 88,356 70,528 54,114 38,118 22,673 17.16%
  YoY % -41.82% 14.15% 25.28% 30.33% 41.96% 68.12% -
  Horiz. % 258.81% 444.82% 389.69% 311.06% 238.67% 168.12% 100.00%
NP to SH 58,681 100,856 88,356 70,528 54,114 38,118 22,673 17.16%
  YoY % -41.82% 14.15% 25.28% 30.33% 41.96% 68.12% -
  Horiz. % 258.81% 444.82% 389.69% 311.06% 238.67% 168.12% 100.00%
Tax Rate 25.48 % 26.86 % 24.66 % 26.53 % 26.84 % 24.58 % -9.29 % -
  YoY % -5.14% 8.92% -7.05% -1.15% 9.19% 364.59% -
  Horiz. % -274.27% -289.13% -265.45% -285.58% -288.91% -264.59% 100.00%
Total Cost 237,068 320,020 153,768 175,872 117,961 74,862 264,554 -1.81%
  YoY % -25.92% 108.12% -12.57% 49.09% 57.57% -71.70% -
  Horiz. % 89.61% 120.97% 58.12% 66.48% 44.59% 28.30% 100.00%
Net Worth 663,959 620,264 608,158 467,142 377,169 270,574 -498,315 -
  YoY % 7.04% 1.99% 30.19% 23.85% 39.40% 154.30% -
  Horiz. % -133.24% -124.47% -122.04% -93.74% -75.69% -54.30% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 30,256 49,443 46,831 12,378 22,122 - -
  YoY % 0.00% -38.81% 5.58% 278.32% -44.04% 0.00% -
  Horiz. % 0.00% 136.77% 223.50% 211.69% 55.96% 100.00% -
Div Payout % - % 30.00 % 55.96 % 66.40 % 22.88 % 58.04 % - % -
  YoY % 0.00% -46.39% -15.72% 190.21% -60.58% 0.00% -
  Horiz. % 0.00% 51.69% 96.42% 114.40% 39.42% 100.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 663,959 620,264 608,158 467,142 377,169 270,574 -498,315 -
  YoY % 7.04% 1.99% 30.19% 23.85% 39.40% 154.30% -
  Horiz. % -133.24% -124.47% -122.04% -93.74% -75.69% -54.30% 100.00%
NOSH 379,405 378,210 370,828 351,235 322,366 255,258 207,631 10.56%
  YoY % 0.32% 1.99% 5.58% 8.96% 26.29% 22.94% -
  Horiz. % 182.73% 182.15% 178.60% 169.16% 155.26% 122.94% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 19.84 % 23.96 % 36.49 % 28.62 % 31.45 % 33.74 % 7.89 % 16.60%
  YoY % -17.20% -34.34% 27.50% -9.00% -6.79% 327.63% -
  Horiz. % 251.46% 303.68% 462.48% 362.74% 398.61% 427.63% 100.00%
ROE 8.84 % 16.26 % 14.53 % 15.10 % 14.35 % 14.09 % 0.00 % -
  YoY % -45.63% 11.91% -3.77% 5.23% 1.85% 0.00% -
  Horiz. % 62.74% 115.40% 103.12% 107.17% 101.85% 100.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 77.95 111.28 65.29 70.15 53.38 44.26 138.34 -9.11%
  YoY % -29.95% 70.44% -6.93% 31.42% 20.61% -68.01% -
  Horiz. % 56.35% 80.44% 47.20% 50.71% 38.59% 31.99% 100.00%
EPS 15.47 26.67 23.83 20.08 16.79 14.93 10.92 5.97%
  YoY % -41.99% 11.92% 18.68% 19.59% 12.46% 36.72% -
  Horiz. % 141.67% 244.23% 218.22% 183.88% 153.75% 136.72% 100.00%
DPS 0.00 8.00 13.33 13.33 3.84 8.67 0.00 -
  YoY % 0.00% -39.98% 0.00% 247.14% -55.71% 0.00% -
  Horiz. % 0.00% 92.27% 153.75% 153.75% 44.29% 100.00% -
NAPS 1.7500 1.6400 1.6400 1.3300 1.1700 1.0600 -2.4000 -
  YoY % 6.71% 0.00% 23.31% 13.68% 10.38% 144.17% -
  Horiz. % -72.92% -68.33% -68.33% -55.42% -48.75% -44.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 55.91 79.56 45.77 46.58 32.53 21.36 54.30 0.49%
  YoY % -29.73% 73.83% -1.74% 43.19% 52.29% -60.66% -
  Horiz. % 102.97% 146.52% 84.29% 85.78% 59.91% 39.34% 100.00%
EPS 11.09 19.07 16.70 13.33 10.23 7.21 4.29 17.13%
  YoY % -41.85% 14.19% 25.28% 30.30% 41.89% 68.07% -
  Horiz. % 258.51% 444.52% 389.28% 310.72% 238.46% 168.07% 100.00%
DPS 0.00 5.72 9.35 8.85 2.34 4.18 0.00 -
  YoY % 0.00% -38.82% 5.65% 278.21% -44.02% 0.00% -
  Horiz. % 0.00% 136.84% 223.68% 211.72% 55.98% 100.00% -
NAPS 1.2551 1.1725 1.1496 0.8831 0.7130 0.5115 -0.9420 -
  YoY % 7.04% 1.99% 30.18% 23.86% 39.39% 154.30% -
  Horiz. % -133.24% -124.47% -122.04% -93.75% -75.69% -54.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.9000 1.4000 2.6700 1.3000 1.2000 1.3100 0.2000 -
P/RPS 2.44 1.26 4.09 1.85 2.25 2.96 0.14 60.95%
  YoY % 93.65% -69.19% 121.08% -17.78% -23.99% 2,014.29% -
  Horiz. % 1,742.86% 900.00% 2,921.43% 1,321.43% 1,607.14% 2,114.29% 100.00%
P/EPS 12.28 5.25 11.21 6.47 7.15 8.77 1.83 37.30%
  YoY % 133.90% -53.17% 73.26% -9.51% -18.47% 379.23% -
  Horiz. % 671.04% 286.89% 612.57% 353.55% 390.71% 479.23% 100.00%
EY 8.14 19.05 8.92 15.45 13.99 11.40 54.60 -27.16%
  YoY % -57.27% 113.57% -42.27% 10.44% 22.72% -79.12% -
  Horiz. % 14.91% 34.89% 16.34% 28.30% 25.62% 20.88% 100.00%
DY 0.00 5.71 4.99 10.26 3.20 6.62 0.00 -
  YoY % 0.00% 14.43% -51.36% 220.63% -51.66% 0.00% -
  Horiz. % 0.00% 86.25% 75.38% 154.98% 48.34% 100.00% -
P/NAPS 1.09 0.85 1.63 0.98 1.03 1.24 0.00 -
  YoY % 28.24% -47.85% 66.33% -4.85% -16.94% 0.00% -
  Horiz. % 87.90% 68.55% 131.45% 79.03% 83.06% 100.00% -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 18/10/04 28/11/03 -
Price 1.6700 1.1600 2.6800 1.3700 1.2400 1.2800 0.2000 -
P/RPS 2.14 1.04 4.10 1.95 2.32 2.89 0.14 57.47%
  YoY % 105.77% -74.63% 110.26% -15.95% -19.72% 1,964.29% -
  Horiz. % 1,528.57% 742.86% 2,928.57% 1,392.86% 1,657.14% 2,064.29% 100.00%
P/EPS 10.80 4.35 11.25 6.82 7.39 8.57 1.83 34.39%
  YoY % 148.28% -61.33% 64.96% -7.71% -13.77% 368.31% -
  Horiz. % 590.16% 237.70% 614.75% 372.68% 403.83% 468.31% 100.00%
EY 9.26 22.99 8.89 14.66 13.54 11.67 54.60 -25.58%
  YoY % -59.72% 158.61% -39.36% 8.27% 16.02% -78.63% -
  Horiz. % 16.96% 42.11% 16.28% 26.85% 24.80% 21.37% 100.00%
DY 0.00 6.90 4.98 9.73 3.10 6.77 0.00 -
  YoY % 0.00% 38.55% -48.82% 213.87% -54.21% 0.00% -
  Horiz. % 0.00% 101.92% 73.56% 143.72% 45.79% 100.00% -
P/NAPS 0.95 0.71 1.63 1.03 1.06 1.21 0.00 -
  YoY % 33.80% -56.44% 58.25% -2.83% -12.40% 0.00% -
  Horiz. % 78.51% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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