[YNHPROP] YoY Quarter Result on 2004-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
YNHB_InterimReport_Sept04.xls 
