Highlights

[YNHPROP] YoY Cumulative 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 -     52.88%    YoY -     30.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 221,812 315,657 181,593 184,800 129,057 84,736 215,421 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 59,063 103,417 87,959 71,999 55,472 37,905 15,559 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 -15,052 -27,775 -21,692 -19,103 -14,886 -9,316 1,446 -
  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 44,011 75,642 66,267 52,896 40,586 28,589 17,005 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 44,011 75,642 66,267 52,896 40,586 28,589 17,005 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 177,801 240,015 115,326 131,904 88,471 56,147 198,416 -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 - 22,692 37,082 35,123 9,284 16,591 - -
  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 6.63 % 12.20 % 10.90 % 11.32 % 10.76 % 10.57 % 0.00 % -
  YoY % -45.66% 11.93% -3.71% 5.20% 1.80% 0.00% -
  Horiz. % 62.72% 115.42% 103.12% 107.10% 101.80% 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 58.46 83.46 48.97 52.61 40.03 33.20 103.75 -9.11%
  YoY % -29.95% 70.43% -6.92% 31.43% 20.57% -68.00% -
  Horiz. % 56.35% 80.44% 47.20% 50.71% 38.58% 32.00% 100.00%
EPS 11.60 20.00 17.87 15.06 12.59 11.20 8.19 5.97%
  YoY % -42.00% 11.92% 18.66% 19.62% 12.41% 36.75% -
  Horiz. % 141.64% 244.20% 218.19% 183.88% 153.72% 136.75% 100.00%
DPS 0.00 6.00 10.00 10.00 2.88 6.50 0.00 -
  YoY % 0.00% -40.00% 0.00% 247.22% -55.69% 0.00% -
  Horiz. % 0.00% 92.31% 153.85% 153.85% 44.31% 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 41.93 59.67 34.33 34.93 24.40 16.02 40.72 0.49%
  YoY % -29.73% 73.81% -1.72% 43.16% 52.31% -60.66% -
  Horiz. % 102.97% 146.54% 84.31% 85.78% 59.92% 39.34% 100.00%
EPS 8.32 14.30 12.53 10.00 7.67 5.40 3.21 17.19%
  YoY % -41.82% 14.13% 25.30% 30.38% 42.04% 68.22% -
  Horiz. % 259.19% 445.48% 390.34% 311.53% 238.94% 168.22% 100.00%
DPS 0.00 4.29 7.01 6.64 1.76 3.14 0.00 -
  YoY % 0.00% -38.80% 5.57% 277.27% -43.95% 0.00% -
  Horiz. % 0.00% 136.62% 223.25% 211.46% 56.05% 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 3.25 1.68 5.45 2.47 3.00 3.95 0.19 60.45%
  YoY % 93.45% -69.17% 120.65% -17.67% -24.05% 1,978.95% -
  Horiz. % 1,710.53% 884.21% 2,868.42% 1,300.00% 1,578.95% 2,078.95% 100.00%
P/EPS 16.38 7.00 14.94 8.63 9.53 11.70 2.44 37.31%
  YoY % 134.00% -53.15% 73.12% -9.44% -18.55% 379.51% -
  Horiz. % 671.31% 286.89% 612.30% 353.69% 390.57% 479.51% 100.00%
EY 6.11 14.29 6.69 11.58 10.49 8.55 40.95 -27.15%
  YoY % -57.24% 113.60% -42.23% 10.39% 22.69% -79.12% -
  Horiz. % 14.92% 34.90% 16.34% 28.28% 25.62% 20.88% 100.00%
DY 0.00 4.29 3.75 7.69 2.40 4.96 0.00 -
  YoY % 0.00% 14.40% -51.24% 220.42% -51.61% 0.00% -
  Horiz. % 0.00% 86.49% 75.60% 155.04% 48.39% 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 2.86 1.39 5.47 2.60 3.10 3.86 0.19 57.07%
  YoY % 105.76% -74.59% 110.38% -16.13% -19.69% 1,931.58% -
  Horiz. % 1,505.26% 731.58% 2,878.95% 1,368.42% 1,631.58% 2,031.58% 100.00%
P/EPS 14.40 5.80 15.00 9.10 9.85 11.43 2.44 34.39%
  YoY % 148.28% -61.33% 64.84% -7.61% -13.82% 368.44% -
  Horiz. % 590.16% 237.70% 614.75% 372.95% 403.69% 468.44% 100.00%
EY 6.95 17.24 6.67 10.99 10.15 8.75 40.95 -25.57%
  YoY % -59.69% 158.47% -39.31% 8.28% 16.00% -78.63% -
  Horiz. % 16.97% 42.10% 16.29% 26.84% 24.79% 21.37% 100.00%
DY 0.00 5.17 3.73 7.30 2.32 5.08 0.00 -
  YoY % 0.00% 38.61% -48.90% 214.66% -54.33% 0.00% -
  Horiz. % 0.00% 101.77% 73.43% 143.70% 45.67% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS