Highlights

[YNHPROP] YoY 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 -     1.90%    YoY -     31.41%
Quarter Report


View:


Show?  YoY % Horiz. %

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 80,064 55,419 88,970 50,605 35,868 152,849 31,129 17.04%
  YoY % 44.47% -37.71% 75.81% 41.09% -76.53% 391.02% -
  Horiz. % 257.20% 178.03% 285.81% 162.57% 115.22% 491.02% 100.00%
PBT 30,620 30,137 25,289 18,274 14,802 4,319 4,183 39.30%
  YoY % 1.60% 19.17% 38.39% 23.46% 242.72% 3.25% -
  Horiz. % 732.01% 720.46% 604.57% 436.86% 353.86% 103.25% 100.00%
Tax -8,437 -7,217 -6,994 -4,460 -4,290 6,941 -4,812 9.80%
  YoY % -16.90% -3.19% -56.82% -3.96% -161.81% 244.24% -
  Horiz. % 175.33% 149.98% 145.34% 92.68% 89.15% -144.24% 100.00%
NP 22,183 22,920 18,295 13,814 10,512 11,260 -629 -
  YoY % -3.22% 25.28% 32.44% 31.41% -6.64% 1,890.14% -
  Horiz. % -3,526.71% -3,643.88% -2,908.58% -2,196.18% -1,671.22% -1,790.14% 100.00%
NP to SH 22,183 22,920 18,295 13,814 10,512 11,260 -629 -
  YoY % -3.22% 25.28% 32.44% 31.41% -6.64% 1,890.14% -
  Horiz. % -3,526.71% -3,643.88% -2,908.58% -2,196.18% -1,671.22% -1,790.14% 100.00%
Tax Rate 27.55 % 23.95 % 27.66 % 24.41 % 28.98 % -160.71 % 115.04 % -21.18%
  YoY % 15.03% -13.41% 13.31% -15.77% 118.03% -239.70% -
  Horiz. % 23.95% 20.82% 24.04% 21.22% 25.19% -139.70% 100.00%
Total Cost 57,881 32,499 70,675 36,791 25,356 141,589 31,758 10.51%
  YoY % 78.10% -54.02% 92.10% 45.10% -82.09% 345.84% -
  Horiz. % 182.26% 102.33% 222.54% 115.85% 79.84% 445.84% 100.00%
Net Worth 602,319 644,747 467,929 406,089 277,182 -498,597 -595,453 -
  YoY % -6.58% 37.79% 15.23% 46.51% 155.59% 16.27% -
  Horiz. % -101.15% -108.28% -78.58% -68.20% -46.55% 83.73% 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 - 19,656 17,591 9,996 16,997 - - -
  YoY % 0.00% 11.74% 75.98% -41.19% 0.00% 0.00% -
  Horiz. % 0.00% 115.65% 103.50% 58.81% 100.00% - -
Div Payout % - % 85.76 % 96.15 % 72.36 % 161.69 % - % - % -
  YoY % 0.00% -10.81% 32.88% -55.25% 0.00% 0.00% -
  Horiz. % 0.00% 53.04% 59.47% 44.75% 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 602,319 644,747 467,929 406,089 277,182 -498,597 -595,453 -
  YoY % -6.58% 37.79% 15.23% 46.51% 155.59% 16.27% -
  Horiz. % -101.15% -108.28% -78.58% -68.20% -46.55% 83.73% 100.00%
NOSH 367,268 393,138 351,826 347,085 261,492 207,749 209,666 9.78%
  YoY % -6.58% 11.74% 1.37% 32.73% 25.87% -0.91% -
  Horiz. % 175.17% 187.51% 167.80% 165.54% 124.72% 99.09% 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 27.71 % 41.36 % 20.56 % 27.30 % 29.31 % 7.37 % -2.02 % -
  YoY % -33.00% 101.17% -24.69% -6.86% 297.69% 464.85% -
  Horiz. % -1,371.78% -2,047.52% -1,017.82% -1,351.49% -1,450.99% -364.85% 100.00%
ROE 3.68 % 3.55 % 3.91 % 3.40 % 3.79 % 0.00 % 0.00 % -
  YoY % 3.66% -9.21% 15.00% -10.29% 0.00% 0.00% -
  Horiz. % 97.10% 93.67% 103.17% 89.71% 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 21.80 14.10 25.29 14.58 13.72 73.57 14.85 6.60%
  YoY % 54.61% -44.25% 73.46% 6.27% -81.35% 395.42% -
  Horiz. % 146.80% 94.95% 170.30% 98.18% 92.39% 495.42% 100.00%
EPS 6.04 5.83 5.20 3.98 4.02 5.42 -0.30 -
  YoY % 3.60% 12.12% 30.65% -1.00% -25.83% 1,906.67% -
  Horiz. % -2,013.33% -1,943.33% -1,733.33% -1,326.67% -1,340.00% -1,806.67% 100.00%
DPS 0.00 5.00 5.00 2.88 6.50 0.00 0.00 -
  YoY % 0.00% 0.00% 73.61% -55.69% 0.00% 0.00% -
  Horiz. % 0.00% 76.92% 76.92% 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 15.13 10.48 16.82 9.57 6.78 28.89 5.88 17.04%
  YoY % 44.37% -37.69% 75.76% 41.15% -76.53% 391.33% -
  Horiz. % 257.31% 178.23% 286.05% 162.76% 115.31% 491.33% 100.00%
EPS 4.19 4.33 3.46 2.61 1.99 2.13 -0.12 -
  YoY % -3.23% 25.14% 32.57% 31.16% -6.57% 1,875.00% -
  Horiz. % -3,491.67% -3,608.33% -2,883.33% -2,175.00% -1,658.33% -1,775.00% 100.00%
DPS 0.00 3.72 3.33 1.89 3.21 0.00 0.00 -
  YoY % 0.00% 11.71% 76.19% -41.12% 0.00% 0.00% -
  Horiz. % 0.00% 115.89% 103.74% 58.88% 100.00% - -
NAPS 1.1386 1.2188 0.8846 0.7677 0.5240 -0.9425 -1.1256 -
  YoY % -6.58% 37.78% 15.23% 46.51% 155.60% 16.27% -
  Horiz. % -101.15% -108.28% -78.59% -68.20% -46.55% 83.73% 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 6.42 18.94 5.14 8.23 9.55 0.27 0.00 -
  YoY % -66.10% 268.48% -37.55% -13.82% 3,437.04% 0.00% -
  Horiz. % 2,377.78% 7,014.81% 1,903.70% 3,048.15% 3,537.04% 100.00% -
P/EPS 23.18 45.80 25.00 30.15 32.59 3.69 0.00 -
  YoY % -49.39% 83.20% -17.08% -7.49% 783.20% 0.00% -
  Horiz. % 628.18% 1,241.19% 677.51% 817.07% 883.20% 100.00% -
EY 4.31 2.18 4.00 3.32 3.07 27.10 0.00 -
  YoY % 97.71% -45.50% 20.48% 8.14% -88.67% 0.00% -
  Horiz. % 15.90% 8.04% 14.76% 12.25% 11.33% 100.00% -
DY 0.00 1.87 3.85 2.40 4.96 0.00 0.00 -
  YoY % 0.00% -51.43% 60.42% -51.61% 0.00% 0.00% -
  Horiz. % 0.00% 37.70% 77.62% 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 5.32 19.01 5.42 8.50 9.33 0.27 0.00 -
  YoY % -72.01% 250.74% -36.24% -8.90% 3,355.56% 0.00% -
  Horiz. % 1,970.37% 7,040.74% 2,007.41% 3,148.15% 3,455.56% 100.00% -
P/EPS 19.21 45.97 26.35 31.16 31.84 3.69 0.00 -
  YoY % -58.21% 74.46% -15.44% -2.14% 762.87% 0.00% -
  Horiz. % 520.60% 1,245.80% 714.09% 844.44% 862.87% 100.00% -
EY 5.21 2.18 3.80 3.21 3.14 27.10 0.00 -
  YoY % 138.99% -42.63% 18.38% 2.23% -88.41% 0.00% -
  Horiz. % 19.23% 8.04% 14.02% 11.85% 11.59% 100.00% -
DY 0.00 1.87 3.65 2.32 5.08 0.00 0.00 -
  YoY % 0.00% -48.77% 57.33% -54.33% 0.00% 0.00% -
  Horiz. % 0.00% 36.81% 71.85% 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.
 


 

231  284  515  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.865+0.055 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.265+0.005 
 IWCITY 0.935+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers