Highlights

[YNHPROP] YoY Cumulative 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 -     51.60%    YoY -     41.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 315,657 181,593 184,800 129,057 84,736 215,421 84,948 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 103,417 87,959 71,999 55,472 37,905 15,559 4,930 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 -27,775 -21,692 -19,103 -14,886 -9,316 1,446 1,265 -
  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 75,642 66,267 52,896 40,586 28,589 17,005 6,195 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 75,642 66,267 52,896 40,586 28,589 17,005 6,195 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 240,015 115,326 131,904 88,471 56,147 198,416 78,753 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 22,692 37,082 35,123 9,284 16,591 - - -
  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 12.20 % 10.90 % 11.32 % 10.76 % 10.57 % 0.00 % 0.00 % -
  YoY % 11.93% -3.71% 5.20% 1.80% 0.00% 0.00% -
  Horiz. % 115.42% 103.12% 107.10% 101.80% 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 83.46 48.97 52.61 40.03 33.20 103.75 40.86 12.63%
  YoY % 70.43% -6.92% 31.43% 20.57% -68.00% 153.92% -
  Horiz. % 204.26% 119.85% 128.76% 97.97% 81.25% 253.92% 100.00%
EPS 20.00 17.87 15.06 12.59 11.20 8.19 2.98 37.30%
  YoY % 11.92% 18.66% 19.62% 12.41% 36.75% 174.83% -
  Horiz. % 671.14% 599.66% 505.37% 422.48% 375.84% 274.83% 100.00%
DPS 6.00 10.00 10.00 2.88 6.50 0.00 0.00 -
  YoY % -40.00% 0.00% 247.22% -55.69% 0.00% 0.00% -
  Horiz. % 92.31% 153.85% 153.85% 44.31% 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 - 528,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 59.67 34.33 34.93 24.40 16.02 40.72 16.06 24.43%
  YoY % 73.81% -1.72% 43.16% 52.31% -60.66% 153.55% -
  Horiz. % 371.54% 213.76% 217.50% 151.93% 99.75% 253.55% 100.00%
EPS 14.30 12.53 10.00 7.67 5.40 3.21 1.17 51.71%
  YoY % 14.13% 25.30% 30.38% 42.04% 68.22% 174.36% -
  Horiz. % 1,222.22% 1,070.94% 854.70% 655.56% 461.54% 274.36% 100.00%
DPS 4.29 7.01 6.64 1.76 3.14 0.00 0.00 -
  YoY % -38.80% 5.57% 277.27% -43.95% 0.00% 0.00% -
  Horiz. % 136.62% 223.25% 211.46% 56.05% 100.00% - -
NAPS 1.1725 1.1496 0.8831 0.7130 0.5115 -0.9420 -1.1161 -
  YoY % 1.99% 30.18% 23.86% 39.39% 154.30% 15.60% -
  Horiz. % -105.05% -103.00% -79.12% -63.88% -45.83% 84.40% 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 1.68 5.45 2.47 3.00 3.95 0.19 0.00 -
  YoY % -69.17% 120.65% -17.67% -24.05% 1,978.95% 0.00% -
  Horiz. % 884.21% 2,868.42% 1,300.00% 1,578.95% 2,078.95% 100.00% -
P/EPS 7.00 14.94 8.63 9.53 11.70 2.44 0.00 -
  YoY % -53.15% 73.12% -9.44% -18.55% 379.51% 0.00% -
  Horiz. % 286.89% 612.30% 353.69% 390.57% 479.51% 100.00% -
EY 14.29 6.69 11.58 10.49 8.55 40.95 0.00 -
  YoY % 113.60% -42.23% 10.39% 22.69% -79.12% 0.00% -
  Horiz. % 34.90% 16.34% 28.28% 25.62% 20.88% 100.00% -
DY 4.29 3.75 7.69 2.40 4.96 0.00 0.00 -
  YoY % 14.40% -51.24% 220.42% -51.61% 0.00% 0.00% -
  Horiz. % 86.49% 75.60% 155.04% 48.39% 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 1.39 5.47 2.60 3.10 3.86 0.19 0.00 -
  YoY % -74.59% 110.38% -16.13% -19.69% 1,931.58% 0.00% -
  Horiz. % 731.58% 2,878.95% 1,368.42% 1,631.58% 2,031.58% 100.00% -
P/EPS 5.80 15.00 9.10 9.85 11.43 2.44 0.00 -
  YoY % -61.33% 64.84% -7.61% -13.82% 368.44% 0.00% -
  Horiz. % 237.70% 614.75% 372.95% 403.69% 468.44% 100.00% -
EY 17.24 6.67 10.99 10.15 8.75 40.95 0.00 -
  YoY % 158.47% -39.31% 8.28% 16.00% -78.63% 0.00% -
  Horiz. % 42.10% 16.29% 26.84% 24.79% 21.37% 100.00% -
DY 5.17 3.73 7.30 2.32 5.08 0.00 0.00 -
  YoY % 38.61% -48.90% 214.66% -54.33% 0.00% 0.00% -
  Horiz. % 101.77% 73.43% 143.70% 45.67% 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.
 


 

187  370  519  1254 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.195-0.025 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC 1.18+0.14 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.495+0.11 
 MYEG 1.13-0.05 
 DGB 0.060.00 
Partners & Brokers