Highlights

[YNHPROP] YoY 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 -     3.12%    YoY -     32.44%
Quarter Report


View:


Show?  YoY % Horiz. %

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 84,886 80,064 55,419 88,970 50,605 35,868 152,849 -9.33%
  YoY % 6.02% 44.47% -37.71% 75.81% 41.09% -76.53% -
  Horiz. % 55.54% 52.38% 36.26% 58.21% 33.11% 23.47% 100.00%
PBT 18,006 30,620 30,137 25,289 18,274 14,802 4,319 26.84%
  YoY % -41.20% 1.60% 19.17% 38.39% 23.46% 242.72% -
  Horiz. % 416.90% 708.96% 697.78% 585.53% 423.11% 342.72% 100.00%
Tax -4,620 -8,437 -7,217 -6,994 -4,460 -4,290 6,941 -
  YoY % 45.24% -16.90% -3.19% -56.82% -3.96% -161.81% -
  Horiz. % -66.56% -121.55% -103.98% -100.76% -64.26% -61.81% 100.00%
NP 13,386 22,183 22,920 18,295 13,814 10,512 11,260 2.92%
  YoY % -39.66% -3.22% 25.28% 32.44% 31.41% -6.64% -
  Horiz. % 118.88% 197.01% 203.55% 162.48% 122.68% 93.36% 100.00%
NP to SH 13,386 22,183 22,920 18,295 13,814 10,512 11,260 2.92%
  YoY % -39.66% -3.22% 25.28% 32.44% 31.41% -6.64% -
  Horiz. % 118.88% 197.01% 203.55% 162.48% 122.68% 93.36% 100.00%
Tax Rate 25.66 % 27.55 % 23.95 % 27.66 % 24.41 % 28.98 % -160.71 % -
  YoY % -6.86% 15.03% -13.41% 13.31% -15.77% 118.03% -
  Horiz. % -15.97% -17.14% -14.90% -17.21% -15.19% -18.03% 100.00%
Total Cost 71,500 57,881 32,499 70,675 36,791 25,356 141,589 -10.75%
  YoY % 23.53% 78.10% -54.02% 92.10% 45.10% -82.09% -
  Horiz. % 50.50% 40.88% 22.95% 49.92% 25.98% 17.91% 100.00%
Net Worth 658,019 602,319 644,747 467,929 406,089 277,182 -498,597 -
  YoY % 9.25% -6.58% 37.79% 15.23% 46.51% 155.59% -
  Horiz. % -131.97% -120.80% -129.31% -93.85% -81.45% -55.59% 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 - - 19,656 17,591 9,996 16,997 - -
  YoY % 0.00% 0.00% 11.74% 75.98% -41.19% 0.00% -
  Horiz. % 0.00% 0.00% 115.65% 103.50% 58.81% 100.00% -
Div Payout % - % - % 85.76 % 96.15 % 72.36 % 161.69 % - % -
  YoY % 0.00% 0.00% -10.81% 32.88% -55.25% 0.00% -
  Horiz. % 0.00% 0.00% 53.04% 59.47% 44.75% 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 658,019 602,319 644,747 467,929 406,089 277,182 -498,597 -
  YoY % 9.25% -6.58% 37.79% 15.23% 46.51% 155.59% -
  Horiz. % -131.97% -120.80% -129.31% -93.85% -81.45% -55.59% 100.00%
NOSH 376,011 367,268 393,138 351,826 347,085 261,492 207,749 10.38%
  YoY % 2.38% -6.58% 11.74% 1.37% 32.73% 25.87% -
  Horiz. % 180.99% 176.78% 189.24% 169.35% 167.07% 125.87% 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 15.77 % 27.71 % 41.36 % 20.56 % 27.30 % 29.31 % 7.37 % 13.50%
  YoY % -43.09% -33.00% 101.17% -24.69% -6.86% 297.69% -
  Horiz. % 213.98% 375.98% 561.19% 278.97% 370.42% 397.69% 100.00%
ROE 2.03 % 3.68 % 3.55 % 3.91 % 3.40 % 3.79 % 0.00 % -
  YoY % -44.84% 3.66% -9.21% 15.00% -10.29% 0.00% -
  Horiz. % 53.56% 97.10% 93.67% 103.17% 89.71% 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 22.58 21.80 14.10 25.29 14.58 13.72 73.57 -17.85%
  YoY % 3.58% 54.61% -44.25% 73.46% 6.27% -81.35% -
  Horiz. % 30.69% 29.63% 19.17% 34.38% 19.82% 18.65% 100.00%
EPS 3.56 6.04 5.83 5.20 3.98 4.02 5.42 -6.76%
  YoY % -41.06% 3.60% 12.12% 30.65% -1.00% -25.83% -
  Horiz. % 65.68% 111.44% 107.56% 95.94% 73.43% 74.17% 100.00%
DPS 0.00 0.00 5.00 5.00 2.88 6.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 73.61% -55.69% 0.00% -
  Horiz. % 0.00% 0.00% 76.92% 76.92% 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 16.05 15.13 10.48 16.82 9.57 6.78 28.89 -9.32%
  YoY % 6.08% 44.37% -37.69% 75.76% 41.15% -76.53% -
  Horiz. % 55.56% 52.37% 36.28% 58.22% 33.13% 23.47% 100.00%
EPS 2.53 4.19 4.33 3.46 2.61 1.99 2.13 2.91%
  YoY % -39.62% -3.23% 25.14% 32.57% 31.16% -6.57% -
  Horiz. % 118.78% 196.71% 203.29% 162.44% 122.54% 93.43% 100.00%
DPS 0.00 0.00 3.72 3.33 1.89 3.21 0.00 -
  YoY % 0.00% 0.00% 11.71% 76.19% -41.12% 0.00% -
  Horiz. % 0.00% 0.00% 115.89% 103.74% 58.88% 100.00% -
NAPS 1.2439 1.1386 1.2188 0.8846 0.7677 0.5240 -0.9425 -
  YoY % 9.25% -6.58% 37.78% 15.23% 46.51% 155.60% -
  Horiz. % -131.98% -120.81% -129.32% -93.86% -81.45% -55.60% 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 8.42 6.42 18.94 5.14 8.23 9.55 0.27 77.32%
  YoY % 31.15% -66.10% 268.48% -37.55% -13.82% 3,437.04% -
  Horiz. % 3,118.52% 2,377.78% 7,014.81% 1,903.70% 3,048.15% 3,537.04% 100.00%
P/EPS 53.37 23.18 45.80 25.00 30.15 32.59 3.69 56.03%
  YoY % 130.24% -49.39% 83.20% -17.08% -7.49% 783.20% -
  Horiz. % 1,446.34% 628.18% 1,241.19% 677.51% 817.07% 883.20% 100.00%
EY 1.87 4.31 2.18 4.00 3.32 3.07 27.10 -35.93%
  YoY % -56.61% 97.71% -45.50% 20.48% 8.14% -88.67% -
  Horiz. % 6.90% 15.90% 8.04% 14.76% 12.25% 11.33% 100.00%
DY 0.00 0.00 1.87 3.85 2.40 4.96 0.00 -
  YoY % 0.00% 0.00% -51.43% 60.42% -51.61% 0.00% -
  Horiz. % 0.00% 0.00% 37.70% 77.62% 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 7.40 5.32 19.01 5.42 8.50 9.33 0.27 73.55%
  YoY % 39.10% -72.01% 250.74% -36.24% -8.90% 3,355.56% -
  Horiz. % 2,740.74% 1,970.37% 7,040.74% 2,007.41% 3,148.15% 3,455.56% 100.00%
P/EPS 46.91 19.21 45.97 26.35 31.16 31.84 3.69 52.71%
  YoY % 144.20% -58.21% 74.46% -15.44% -2.14% 762.87% -
  Horiz. % 1,271.27% 520.60% 1,245.80% 714.09% 844.44% 862.87% 100.00%
EY 2.13 5.21 2.18 3.80 3.21 3.14 27.10 -34.53%
  YoY % -59.12% 138.99% -42.63% 18.38% 2.23% -88.41% -
  Horiz. % 7.86% 19.23% 8.04% 14.02% 11.85% 11.59% 100.00%
DY 0.00 0.00 1.87 3.65 2.32 5.08 0.00 -
  YoY % 0.00% 0.00% -48.77% 57.33% -54.33% 0.00% -
  Horiz. % 0.00% 0.00% 36.81% 71.85% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers