Highlights

[YNHPROP] YoY 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 -     316.73%    YoY -     1,890.14%
Quarter Report


View:


Show?  YoY % Horiz. %

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 88,970 50,605 35,868 152,849 31,129 38,798 105,520 -2.80%
  YoY % 75.81% 41.09% -76.53% 391.02% -19.77% -63.23% -
  Horiz. % 84.32% 47.96% 33.99% 144.85% 29.50% 36.77% 100.00%
PBT 25,289 18,274 14,802 4,319 4,183 -15,302 -12,365 -
  YoY % 38.39% 23.46% 242.72% 3.25% 127.34% -23.75% -
  Horiz. % -204.52% -147.79% -119.71% -34.93% -33.83% 123.75% 100.00%
Tax -6,994 -4,460 -4,290 6,941 -4,812 -6,151 - -
  YoY % -56.82% -3.96% -161.81% 244.24% 21.77% 0.00% -
  Horiz. % 113.71% 72.51% 69.74% -112.84% 78.23% 100.00% -
NP 18,295 13,814 10,512 11,260 -629 -21,453 - -
  YoY % 32.44% 31.41% -6.64% 1,890.14% 97.07% 0.00% -
  Horiz. % -85.28% -64.39% -49.00% -52.49% 2.93% 100.00% -
NP to SH 18,295 13,814 10,512 11,260 -629 -21,453 -15,473 -
  YoY % 32.44% 31.41% -6.64% 1,890.14% 97.07% -38.65% -
  Horiz. % -118.24% -89.28% -67.94% -72.77% 4.07% 138.65% 100.00%
Tax Rate 27.66 % 24.41 % 28.98 % -160.71 % 115.04 % - % - % -
  YoY % 13.31% -15.77% 118.03% -239.70% 0.00% 0.00% -
  Horiz. % 24.04% 21.22% 25.19% -139.70% 100.00% - -
Total Cost 70,675 36,791 25,356 141,589 31,758 60,251 - -
  YoY % 92.10% 45.10% -82.09% 345.84% -47.29% 0.00% -
  Horiz. % 117.30% 61.06% 42.08% 235.00% 52.71% 100.00% -
Net Worth 467,929 406,089 277,182 -498,597 -595,453 -265,826 -10,384 -
  YoY % 15.23% 46.51% 155.59% 16.27% -124.00% -2,459.82% -
  Horiz. % -4,506.01% -3,910.51% -2,669.17% 4,801.34% 5,734.02% 2,559.82% 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 17,591 9,996 16,997 - - - - -
  YoY % 75.98% -41.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.50% 58.81% 100.00% - - - -
Div Payout % 96.15 % 72.36 % 161.69 % - % - % - % - % -
  YoY % 32.88% -55.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.47% 44.75% 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 467,929 406,089 277,182 -498,597 -595,453 -265,826 -10,384 -
  YoY % 15.23% 46.51% 155.59% 16.27% -124.00% -2,459.82% -
  Horiz. % -4,506.01% -3,910.51% -2,669.17% 4,801.34% 5,734.02% 2,559.82% 100.00%
NOSH 351,826 347,085 261,492 207,749 209,666 207,676 207,691 9.18%
  YoY % 1.37% 32.73% 25.87% -0.91% 0.96% -0.01% -
  Horiz. % 169.40% 167.12% 125.90% 100.03% 100.95% 99.99% 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 20.56 % 27.30 % 29.31 % 7.37 % -2.02 % -55.29 % - % -
  YoY % -24.69% -6.86% 297.69% 464.85% 96.35% 0.00% -
  Horiz. % -37.19% -49.38% -53.01% -13.33% 3.65% 100.00% -
ROE 3.91 % 3.40 % 3.79 % 0.00 % 0.00 % 0.00 % 0.00 % -
  YoY % 15.00% -10.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.17% 89.71% 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 25.29 14.58 13.72 73.57 14.85 18.68 50.81 -10.97%
  YoY % 73.46% 6.27% -81.35% 395.42% -20.50% -63.24% -
  Horiz. % 49.77% 28.70% 27.00% 144.79% 29.23% 36.76% 100.00%
EPS 5.20 3.98 4.02 5.42 -0.30 -10.33 -7.45 -
  YoY % 30.65% -1.00% -25.83% 1,906.67% 97.10% -38.66% -
  Horiz. % -69.80% -53.42% -53.96% -72.75% 4.03% 138.66% 100.00%
DPS 5.00 2.88 6.50 0.00 0.00 0.00 0.00 -
  YoY % 73.61% -55.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.92% 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 16.82 9.57 6.78 28.89 5.88 7.33 19.95 -2.80%
  YoY % 75.76% 41.15% -76.53% 391.33% -19.78% -63.26% -
  Horiz. % 84.31% 47.97% 33.98% 144.81% 29.47% 36.74% 100.00%
EPS 3.46 2.61 1.99 2.13 -0.12 -4.06 -2.92 -
  YoY % 32.57% 31.16% -6.57% 1,875.00% 97.04% -39.04% -
  Horiz. % -118.49% -89.38% -68.15% -72.95% 4.11% 139.04% 100.00%
DPS 3.33 1.89 3.21 0.00 0.00 0.00 0.00 -
  YoY % 76.19% -41.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.74% 58.88% 100.00% - - - -
NAPS 0.8846 0.7677 0.5240 -0.9425 -1.1256 -0.5025 -0.0196 -
  YoY % 15.23% 46.51% 155.60% 16.27% -124.00% -2,463.78% -
  Horiz. % -4,513.27% -3,916.84% -2,673.47% 4,808.67% 5,742.86% 2,563.78% 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 5.14 8.23 9.55 0.27 0.00 0.00 0.00 -
  YoY % -37.55% -13.82% 3,437.04% 0.00% 0.00% 0.00% -
  Horiz. % 1,903.70% 3,048.15% 3,537.04% 100.00% - - -
P/EPS 25.00 30.15 32.59 3.69 0.00 0.00 0.00 -
  YoY % -17.08% -7.49% 783.20% 0.00% 0.00% 0.00% -
  Horiz. % 677.51% 817.07% 883.20% 100.00% - - -
EY 4.00 3.32 3.07 27.10 0.00 0.00 0.00 -
  YoY % 20.48% 8.14% -88.67% 0.00% 0.00% 0.00% -
  Horiz. % 14.76% 12.25% 11.33% 100.00% - - -
DY 3.85 2.40 4.96 0.00 0.00 0.00 0.00 -
  YoY % 60.42% -51.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.62% 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 5.42 8.50 9.33 0.27 0.00 0.00 0.00 -
  YoY % -36.24% -8.90% 3,355.56% 0.00% 0.00% 0.00% -
  Horiz. % 2,007.41% 3,148.15% 3,455.56% 100.00% - - -
P/EPS 26.35 31.16 31.84 3.69 0.00 0.00 0.00 -
  YoY % -15.44% -2.14% 762.87% 0.00% 0.00% 0.00% -
  Horiz. % 714.09% 844.44% 862.87% 100.00% - - -
EY 3.80 3.21 3.14 27.10 0.00 0.00 0.00 -
  YoY % 18.38% 2.23% -88.41% 0.00% 0.00% 0.00% -
  Horiz. % 14.02% 11.85% 11.59% 100.00% - - -
DY 3.65 2.32 5.08 0.00 0.00 0.00 0.00 -
  YoY % 57.33% -54.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS