Highlights

[YNHPROP] YoY Cumulative Quarter Result on 2003-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 28-Nov-2003
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2003
Quarter 30-Sep-2003  [#3]
Profit Trend QoQ -     196.00%    YoY -     174.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 184,800 129,057 84,736 215,421 84,948 102,262 216,185 -2.58%
  YoY % 43.19% 52.30% -60.66% 153.59% -16.93% -52.70% -
  Horiz. % 85.48% 59.70% 39.20% 99.65% 39.29% 47.30% 100.00%
PBT 71,999 55,472 37,905 15,559 4,930 -31,439 -27,211 -
  YoY % 29.79% 46.34% 143.62% 215.60% 115.68% -15.54% -
  Horiz. % -264.60% -203.86% -139.30% -57.18% -18.12% 115.54% 100.00%
Tax -19,103 -14,886 -9,316 1,446 1,265 -15,695 - -
  YoY % -28.33% -59.79% -744.26% 14.31% 108.06% 0.00% -
  Horiz. % 121.71% 94.85% 59.36% -9.21% -8.06% 100.00% -
NP 52,896 40,586 28,589 17,005 6,195 -47,134 - -
  YoY % 30.33% 41.96% 68.12% 174.50% 113.14% 0.00% -
  Horiz. % -112.22% -86.11% -60.65% -36.08% -13.14% 100.00% -
NP to SH 52,896 40,586 28,589 17,005 6,195 -47,134 -37,901 -
  YoY % 30.33% 41.96% 68.12% 174.50% 113.14% -24.36% -
  Horiz. % -139.56% -107.08% -75.43% -44.87% -16.35% 124.36% 100.00%
Tax Rate 26.53 % 26.84 % 24.58 % -9.29 % -25.66 % - % - % -
  YoY % -1.15% 9.19% 364.59% 63.80% 0.00% 0.00% -
  Horiz. % -103.39% -104.60% -95.79% 36.20% 100.00% - -
Total Cost 131,904 88,471 56,147 198,416 78,753 149,396 - -
  YoY % 49.09% 57.57% -71.70% 151.95% -47.29% 0.00% -
  Horiz. % 88.29% 59.22% 37.58% 132.81% 52.71% 100.00% -
Net Worth 467,142 377,169 270,574 -498,315 -590,395 -265,777 -10,378 -
  YoY % 23.85% 39.40% 154.30% 15.60% -122.14% -2,460.93% -
  Horiz. % -4,501.21% -3,634.26% -2,607.16% 4,801.58% 5,688.84% 2,560.93% 100.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 35,123 9,284 16,591 - - - - -
  YoY % 278.32% -44.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.69% 55.96% 100.00% - - - -
Div Payout % 66.40 % 22.88 % 58.04 % - % - % - % - % -
  YoY % 190.21% -60.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.40% 39.42% 100.00% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 467,142 377,169 270,574 -498,315 -590,395 -265,777 -10,378 -
  YoY % 23.85% 39.40% 154.30% 15.60% -122.14% -2,460.93% -
  Horiz. % -4,501.21% -3,634.26% -2,607.16% 4,801.58% 5,688.84% 2,560.93% 100.00%
NOSH 351,235 322,366 255,258 207,631 207,885 207,638 207,562 9.16%
  YoY % 8.96% 26.29% 22.94% -0.12% 0.12% 0.04% -
  Horiz. % 169.22% 155.31% 122.98% 100.03% 100.16% 100.04% 100.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 28.62 % 31.45 % 33.74 % 7.89 % 7.29 % -46.09 % - % -
  YoY % -9.00% -6.79% 327.63% 8.23% 115.82% 0.00% -
  Horiz. % -62.10% -68.24% -73.20% -17.12% -15.82% 100.00% -
ROE 11.32 % 10.76 % 10.57 % 0.00 % 0.00 % 0.00 % 0.00 % -
  YoY % 5.20% 1.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.10% 101.80% 100.00% - - - -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.61 40.03 33.20 103.75 40.86 49.25 104.15 -10.75%
  YoY % 31.43% 20.57% -68.00% 153.92% -17.04% -52.71% -
  Horiz. % 50.51% 38.43% 31.88% 99.62% 39.23% 47.29% 100.00%
EPS 15.06 12.59 11.20 8.19 2.98 -22.70 -18.26 -
  YoY % 19.62% 12.41% 36.75% 174.83% 113.13% -24.32% -
  Horiz. % -82.48% -68.95% -61.34% -44.85% -16.32% 124.32% 100.00%
DPS 10.00 2.88 6.50 0.00 0.00 0.00 0.00 -
  YoY % 247.22% -55.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.85% 44.31% 100.00% - - - -
NAPS 1.3300 1.1700 1.0600 -2.4000 -2.8400 -1.2800 -0.0500 -
  YoY % 13.68% 10.38% 144.17% 15.49% -121.88% -2,460.00% -
  Horiz. % -2,660.00% -2,340.00% -2,120.00% 4,800.00% 5,680.00% 2,560.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.93 24.40 16.02 40.72 16.06 19.33 40.87 -2.58%
  YoY % 43.16% 52.31% -60.66% 153.55% -16.92% -52.70% -
  Horiz. % 85.47% 59.70% 39.20% 99.63% 39.30% 47.30% 100.00%
EPS 10.00 7.67 5.40 3.21 1.17 -8.91 -7.16 -
  YoY % 30.38% 42.04% 68.22% 174.36% 113.13% -24.44% -
  Horiz. % -139.66% -107.12% -75.42% -44.83% -16.34% 124.44% 100.00%
DPS 6.64 1.76 3.14 0.00 0.00 0.00 0.00 -
  YoY % 277.27% -43.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.46% 56.05% 100.00% - - - -
NAPS 0.8831 0.7130 0.5115 -0.9420 -1.1161 -0.5024 -0.0196 -
  YoY % 23.86% 39.39% 154.30% 15.60% -122.15% -2,463.27% -
  Horiz. % -4,505.61% -3,637.76% -2,609.69% 4,806.12% 5,694.39% 2,563.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.3000 1.2000 1.3100 0.2000 0.0000 0.0000 0.0000 -
P/RPS 2.47 3.00 3.95 0.19 0.00 0.00 0.00 -
  YoY % -17.67% -24.05% 1,978.95% 0.00% 0.00% 0.00% -
  Horiz. % 1,300.00% 1,578.95% 2,078.95% 100.00% - - -
P/EPS 8.63 9.53 11.70 2.44 0.00 0.00 0.00 -
  YoY % -9.44% -18.55% 379.51% 0.00% 0.00% 0.00% -
  Horiz. % 353.69% 390.57% 479.51% 100.00% - - -
EY 11.58 10.49 8.55 40.95 0.00 0.00 0.00 -
  YoY % 10.39% 22.69% -79.12% 0.00% 0.00% 0.00% -
  Horiz. % 28.28% 25.62% 20.88% 100.00% - - -
DY 7.69 2.40 4.96 0.00 0.00 0.00 0.00 -
  YoY % 220.42% -51.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.04% 48.39% 100.00% - - - -
P/NAPS 0.98 1.03 1.24 0.00 0.00 0.00 0.00 -
  YoY % -4.85% -16.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.03% 83.06% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 17/10/05 18/10/04 28/11/03 - - - -
Price 1.3700 1.2400 1.2800 0.2000 0.0000 0.0000 0.0000 -
P/RPS 2.60 3.10 3.86 0.19 0.00 0.00 0.00 -
  YoY % -16.13% -19.69% 1,931.58% 0.00% 0.00% 0.00% -
  Horiz. % 1,368.42% 1,631.58% 2,031.58% 100.00% - - -
P/EPS 9.10 9.85 11.43 2.44 0.00 0.00 0.00 -
  YoY % -7.61% -13.82% 368.44% 0.00% 0.00% 0.00% -
  Horiz. % 372.95% 403.69% 468.44% 100.00% - - -
EY 10.99 10.15 8.75 40.95 0.00 0.00 0.00 -
  YoY % 8.28% 16.00% -78.63% 0.00% 0.00% 0.00% -
  Horiz. % 26.84% 24.79% 21.37% 100.00% - - -
DY 7.30 2.32 5.08 0.00 0.00 0.00 0.00 -
  YoY % 214.66% -54.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.70% 45.67% 100.00% - - - -
P/NAPS 1.03 1.06 1.21 0.00 0.00 0.00 0.00 -
  YoY % -2.83% -12.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS