Highlights

[YNHPROP] YoY Quarter Result on 2004-09-30 [#3]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 18-Oct-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 30-Sep-2004  [#3]
Profit Trend QoQ -     10.65%    YoY -     -6.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 55,419 88,970 50,605 35,868 152,849 31,129 38,798 6.12%
  YoY % -37.71% 75.81% 41.09% -76.53% 391.02% -19.77% -
  Horiz. % 142.84% 229.32% 130.43% 92.45% 393.96% 80.23% 100.00%
PBT 30,137 25,289 18,274 14,802 4,319 4,183 -15,302 -
  YoY % 19.17% 38.39% 23.46% 242.72% 3.25% 127.34% -
  Horiz. % -196.95% -165.27% -119.42% -96.73% -28.23% -27.34% 100.00%
Tax -7,217 -6,994 -4,460 -4,290 6,941 -4,812 -6,151 2.70%
  YoY % -3.19% -56.82% -3.96% -161.81% 244.24% 21.77% -
  Horiz. % 117.33% 113.71% 72.51% 69.74% -112.84% 78.23% 100.00%
NP 22,920 18,295 13,814 10,512 11,260 -629 -21,453 -
  YoY % 25.28% 32.44% 31.41% -6.64% 1,890.14% 97.07% -
  Horiz. % -106.84% -85.28% -64.39% -49.00% -52.49% 2.93% 100.00%
NP to SH 22,920 18,295 13,814 10,512 11,260 -629 -21,453 -
  YoY % 25.28% 32.44% 31.41% -6.64% 1,890.14% 97.07% -
  Horiz. % -106.84% -85.28% -64.39% -49.00% -52.49% 2.93% 100.00%
Tax Rate 23.95 % 27.66 % 24.41 % 28.98 % -160.71 % 115.04 % - % -
  YoY % -13.41% 13.31% -15.77% 118.03% -239.70% 0.00% -
  Horiz. % 20.82% 24.04% 21.22% 25.19% -139.70% 100.00% -
Total Cost 32,499 70,675 36,791 25,356 141,589 31,758 60,251 -9.77%
  YoY % -54.02% 92.10% 45.10% -82.09% 345.84% -47.29% -
  Horiz. % 53.94% 117.30% 61.06% 42.08% 235.00% 52.71% 100.00%
Net Worth 644,747 467,929 406,089 277,182 -498,597 -595,453 -265,826 -
  YoY % 37.79% 15.23% 46.51% 155.59% 16.27% -124.00% -
  Horiz. % -242.54% -176.03% -152.77% -104.27% 187.57% 224.00% 100.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 19,656 17,591 9,996 16,997 - - - -
  YoY % 11.74% 75.98% -41.19% 0.00% 0.00% 0.00% -
  Horiz. % 115.65% 103.50% 58.81% 100.00% - - -
Div Payout % 85.76 % 96.15 % 72.36 % 161.69 % - % - % - % -
  YoY % -10.81% 32.88% -55.25% 0.00% 0.00% 0.00% -
  Horiz. % 53.04% 59.47% 44.75% 100.00% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 644,747 467,929 406,089 277,182 -498,597 -595,453 -265,826 -
  YoY % 37.79% 15.23% 46.51% 155.59% 16.27% -124.00% -
  Horiz. % -242.54% -176.03% -152.77% -104.27% 187.57% 224.00% 100.00%
NOSH 393,138 351,826 347,085 261,492 207,749 209,666 207,676 11.22%
  YoY % 11.74% 1.37% 32.73% 25.87% -0.91% 0.96% -
  Horiz. % 189.30% 169.41% 167.13% 125.91% 100.03% 100.96% 100.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 41.36 % 20.56 % 27.30 % 29.31 % 7.37 % -2.02 % -55.29 % -
  YoY % 101.17% -24.69% -6.86% 297.69% 464.85% 96.35% -
  Horiz. % -74.81% -37.19% -49.38% -53.01% -13.33% 3.65% 100.00%
ROE 3.55 % 3.91 % 3.40 % 3.79 % 0.00 % 0.00 % 0.00 % -
  YoY % -9.21% 15.00% -10.29% 0.00% 0.00% 0.00% -
  Horiz. % 93.67% 103.17% 89.71% 100.00% - - -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.10 25.29 14.58 13.72 73.57 14.85 18.68 -4.58%
  YoY % -44.25% 73.46% 6.27% -81.35% 395.42% -20.50% -
  Horiz. % 75.48% 135.39% 78.05% 73.45% 393.84% 79.50% 100.00%
EPS 5.83 5.20 3.98 4.02 5.42 -0.30 -10.33 -
  YoY % 12.12% 30.65% -1.00% -25.83% 1,906.67% 97.10% -
  Horiz. % -56.44% -50.34% -38.53% -38.92% -52.47% 2.90% 100.00%
DPS 5.00 5.00 2.88 6.50 0.00 0.00 0.00 -
  YoY % 0.00% 73.61% -55.69% 0.00% 0.00% 0.00% -
  Horiz. % 76.92% 76.92% 44.31% 100.00% - - -
NAPS 1.6400 1.3300 1.1700 1.0600 -2.4000 -2.8400 -1.2800 -
  YoY % 23.31% 13.68% 10.38% 144.17% 15.49% -121.88% -
  Horiz. % -128.12% -103.91% -91.41% -82.81% 187.50% 221.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.48 16.82 9.57 6.78 28.89 5.88 7.33 6.14%
  YoY % -37.69% 75.76% 41.15% -76.53% 391.33% -19.78% -
  Horiz. % 142.97% 229.47% 130.56% 92.50% 394.13% 80.22% 100.00%
EPS 4.33 3.46 2.61 1.99 2.13 -0.12 -4.06 -
  YoY % 25.14% 32.57% 31.16% -6.57% 1,875.00% 97.04% -
  Horiz. % -106.65% -85.22% -64.29% -49.01% -52.46% 2.96% 100.00%
DPS 3.72 3.33 1.89 3.21 0.00 0.00 0.00 -
  YoY % 11.71% 76.19% -41.12% 0.00% 0.00% 0.00% -
  Horiz. % 115.89% 103.74% 58.88% 100.00% - - -
NAPS 1.2188 0.8846 0.7677 0.5240 -0.9425 -1.1256 -0.5025 -
  YoY % 37.78% 15.23% 46.51% 155.60% 16.27% -124.00% -
  Horiz. % -242.55% -176.04% -152.78% -104.28% 187.56% 224.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.6700 1.3000 1.2000 1.3100 0.2000 0.0000 0.0000 -
P/RPS 18.94 5.14 8.23 9.55 0.27 0.00 0.00 -
  YoY % 268.48% -37.55% -13.82% 3,437.04% 0.00% 0.00% -
  Horiz. % 7,014.81% 1,903.70% 3,048.15% 3,537.04% 100.00% - -
P/EPS 45.80 25.00 30.15 32.59 3.69 0.00 0.00 -
  YoY % 83.20% -17.08% -7.49% 783.20% 0.00% 0.00% -
  Horiz. % 1,241.19% 677.51% 817.07% 883.20% 100.00% - -
EY 2.18 4.00 3.32 3.07 27.10 0.00 0.00 -
  YoY % -45.50% 20.48% 8.14% -88.67% 0.00% 0.00% -
  Horiz. % 8.04% 14.76% 12.25% 11.33% 100.00% - -
DY 1.87 3.85 2.40 4.96 0.00 0.00 0.00 -
  YoY % -51.43% 60.42% -51.61% 0.00% 0.00% 0.00% -
  Horiz. % 37.70% 77.62% 48.39% 100.00% - - -
P/NAPS 1.63 0.98 1.03 1.24 0.00 0.00 0.00 -
  YoY % 66.33% -4.85% -16.94% 0.00% 0.00% 0.00% -
  Horiz. % 131.45% 79.03% 83.06% 100.00% - - -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 30/10/06 17/10/05 18/10/04 28/11/03 - - -
Price 2.6800 1.3700 1.2400 1.2800 0.2000 0.0000 0.0000 -
P/RPS 19.01 5.42 8.50 9.33 0.27 0.00 0.00 -
  YoY % 250.74% -36.24% -8.90% 3,355.56% 0.00% 0.00% -
  Horiz. % 7,040.74% 2,007.41% 3,148.15% 3,455.56% 100.00% - -
P/EPS 45.97 26.35 31.16 31.84 3.69 0.00 0.00 -
  YoY % 74.46% -15.44% -2.14% 762.87% 0.00% 0.00% -
  Horiz. % 1,245.80% 714.09% 844.44% 862.87% 100.00% - -
EY 2.18 3.80 3.21 3.14 27.10 0.00 0.00 -
  YoY % -42.63% 18.38% 2.23% -88.41% 0.00% 0.00% -
  Horiz. % 8.04% 14.02% 11.85% 11.59% 100.00% - -
DY 1.87 3.65 2.32 5.08 0.00 0.00 0.00 -
  YoY % -48.77% 57.33% -54.33% 0.00% 0.00% 0.00% -
  Horiz. % 36.81% 71.85% 45.67% 100.00% - - -
P/NAPS 1.63 1.03 1.06 1.21 0.00 0.00 0.00 -
  YoY % 58.25% -2.83% -12.40% 0.00% 0.00% 0.00% -
  Horiz. % 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS