Highlights

[YNHPROP] YoY Annualized Quarter Result on 2006-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Apr-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     25.88%    YoY -     27.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 251,708 354,932 230,508 204,640 165,912 110,200 131,264 11.45%
  YoY % -29.08% 53.98% 12.64% 23.34% 50.56% -16.05% -
  Horiz. % 191.76% 270.40% 175.61% 155.90% 126.40% 83.95% 100.00%
PBT 80,380 144,732 112,564 93,348 72,056 47,568 24,968 21.49%
  YoY % -44.46% 28.58% 20.59% 29.55% 51.48% 90.52% -
  Horiz. % 321.93% 579.67% 450.83% 373.87% 288.59% 190.52% 100.00%
Tax -19,684 -37,976 -29,132 -25,916 -19,196 -13,260 -12,796 7.43%
  YoY % 48.17% -30.36% -12.41% -35.01% -44.77% -3.63% -
  Horiz. % 153.83% 296.78% 227.66% 202.53% 150.02% 103.63% 100.00%
NP 60,696 106,756 83,432 67,432 52,860 34,308 12,172 30.68%
  YoY % -43.15% 27.96% 23.73% 27.57% 54.07% 181.86% -
  Horiz. % 498.65% 877.06% 685.44% 553.99% 434.28% 281.86% 100.00%
NP to SH 60,696 106,756 83,432 67,432 52,860 34,308 12,172 30.68%
  YoY % -43.15% 27.96% 23.73% 27.57% 54.07% 181.86% -
  Horiz. % 498.65% 877.06% 685.44% 553.99% 434.28% 281.86% 100.00%
Tax Rate 24.49 % 26.24 % 25.88 % 27.76 % 26.64 % 27.88 % 51.25 % -11.57%
  YoY % -6.67% 1.39% -6.77% 4.20% -4.45% -45.60% -
  Horiz. % 47.79% 51.20% 50.50% 54.17% 51.98% 54.40% 100.00%
Total Cost 191,012 248,176 147,076 137,208 113,052 75,892 119,092 8.18%
  YoY % -23.03% 68.74% 7.19% 21.37% 48.96% -36.27% -
  Horiz. % 160.39% 208.39% 123.50% 115.21% 94.93% 63.73% 100.00%
Net Worth 627,889 662,326 514,355 455,621 331,088 264,291 -509,236 -
  YoY % -5.20% 28.77% 12.89% 37.61% 25.27% 151.90% -
  Horiz. % -123.30% -130.06% -101.01% -89.47% -65.02% -51.90% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 627,889 662,326 514,355 455,621 331,088 264,291 -509,236 -
  YoY % -5.20% 28.77% 12.89% 37.61% 25.27% 151.90% -
  Horiz. % -123.30% -130.06% -101.01% -89.47% -65.02% -51.90% 100.00%
NOSH 373,743 391,908 354,727 350,478 285,421 249,331 207,006 10.34%
  YoY % -4.64% 10.48% 1.21% 22.79% 14.47% 20.45% -
  Horiz. % 180.55% 189.32% 171.36% 169.31% 137.88% 120.45% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 24.11 % 30.08 % 36.19 % 32.95 % 31.86 % 31.13 % 9.27 % 17.25%
  YoY % -19.85% -16.88% 9.83% 3.42% 2.35% 235.81% -
  Horiz. % 260.09% 324.49% 390.40% 355.45% 343.69% 335.81% 100.00%
ROE 9.67 % 16.12 % 16.22 % 14.80 % 15.97 % 12.98 % 0.00 % -
  YoY % -40.01% -0.62% 9.59% -7.33% 23.04% 0.00% -
  Horiz. % 74.50% 124.19% 124.96% 114.02% 123.04% 100.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 67.35 90.56 64.98 58.39 58.13 44.20 63.41 1.01%
  YoY % -25.63% 39.37% 11.29% 0.45% 31.52% -30.29% -
  Horiz. % 106.21% 142.82% 102.48% 92.08% 91.67% 69.71% 100.00%
EPS 16.24 27.24 23.52 19.24 18.52 13.76 5.88 18.43%
  YoY % -40.38% 15.82% 22.25% 3.89% 34.59% 134.01% -
  Horiz. % 276.19% 463.27% 400.00% 327.21% 314.97% 234.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6800 1.6900 1.4500 1.3000 1.1600 1.0600 -2.4600 -
  YoY % -0.59% 16.55% 11.54% 12.07% 9.43% 143.09% -
  Horiz. % -68.29% -68.70% -58.94% -52.85% -47.15% -43.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 47.78 67.37 43.75 38.84 31.49 20.92 24.92 11.45%
  YoY % -29.08% 53.99% 12.64% 23.34% 50.53% -16.05% -
  Horiz. % 191.73% 270.35% 175.56% 155.86% 126.36% 83.95% 100.00%
EPS 11.52 20.26 15.84 12.80 10.03 6.51 2.31 30.68%
  YoY % -43.14% 27.90% 23.75% 27.62% 54.07% 181.82% -
  Horiz. % 498.70% 877.06% 685.71% 554.11% 434.20% 281.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1918 1.2572 0.9763 0.8648 0.6284 0.5017 -0.9666 -
  YoY % -5.20% 28.77% 12.89% 37.62% 25.25% 151.90% -
  Horiz. % -123.30% -130.06% -101.00% -89.47% -65.01% -51.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.0200 2.1300 2.2600 1.2400 1.3000 1.5700 0.2000 -
P/RPS 1.51 2.35 3.48 2.12 2.24 3.55 0.32 29.48%
  YoY % -35.74% -32.47% 64.15% -5.36% -36.90% 1,009.38% -
  Horiz. % 471.88% 734.38% 1,087.50% 662.50% 700.00% 1,109.38% 100.00%
P/EPS 6.28 7.82 9.61 6.44 7.02 11.41 3.40 10.76%
  YoY % -19.69% -18.63% 49.22% -8.26% -38.48% 235.59% -
  Horiz. % 184.71% 230.00% 282.65% 189.41% 206.47% 335.59% 100.00%
EY 15.92 12.79 10.41 15.52 14.25 8.76 29.40 -9.71%
  YoY % 24.47% 22.86% -32.93% 8.91% 62.67% -70.20% -
  Horiz. % 54.15% 43.50% 35.41% 52.79% 48.47% 29.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 1.26 1.56 0.95 1.12 1.48 0.00 -
  YoY % -51.59% -19.23% 64.21% -15.18% -24.32% 0.00% -
  Horiz. % 41.22% 85.14% 105.41% 64.19% 75.68% 100.00% -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 20/05/08 16/04/07 26/04/06 26/04/05 17/05/04 30/05/03 -
Price 1.4700 2.2800 3.1200 1.2500 1.2900 1.2600 0.2000 -
P/RPS 2.18 2.52 4.80 2.14 2.22 2.85 0.32 37.64%
  YoY % -13.49% -47.50% 124.30% -3.60% -22.11% 790.62% -
  Horiz. % 681.25% 787.50% 1,500.00% 668.75% 693.75% 890.62% 100.00%
P/EPS 9.05 8.37 13.27 6.50 6.97 9.16 3.40 17.71%
  YoY % 8.12% -36.93% 104.15% -6.74% -23.91% 169.41% -
  Horiz. % 266.18% 246.18% 390.29% 191.18% 205.00% 269.41% 100.00%
EY 11.05 11.95 7.54 15.39 14.36 10.92 29.40 -15.04%
  YoY % -7.53% 58.49% -51.01% 7.17% 31.50% -62.86% -
  Horiz. % 37.59% 40.65% 25.65% 52.35% 48.84% 37.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.35 2.15 0.96 1.11 1.19 0.00 -
  YoY % -34.81% -37.21% 123.96% -13.51% -6.72% 0.00% -
  Horiz. % 73.95% 113.45% 180.67% 80.67% 93.28% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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