Highlights

[YNHPROP] YoY Quarter Result on 2006-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 26-Apr-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     29.86%    YoY -     27.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 62,927 88,733 57,627 51,160 41,478 27,550 32,816 11.45%
  YoY % -29.08% 53.98% 12.64% 23.34% 50.56% -16.05% -
  Horiz. % 191.76% 270.40% 175.61% 155.90% 126.40% 83.95% 100.00%
PBT 20,095 36,183 28,141 23,337 18,014 11,892 6,242 21.49%
  YoY % -44.46% 28.58% 20.59% 29.55% 51.48% 90.52% -
  Horiz. % 321.93% 579.67% 450.83% 373.87% 288.59% 190.52% 100.00%
Tax -4,921 -9,494 -7,283 -6,479 -4,799 -3,315 -3,199 7.43%
  YoY % 48.17% -30.36% -12.41% -35.01% -44.77% -3.63% -
  Horiz. % 153.83% 296.78% 227.66% 202.53% 150.02% 103.63% 100.00%
NP 15,174 26,689 20,858 16,858 13,215 8,577 3,043 30.68%
  YoY % -43.15% 27.96% 23.73% 27.57% 54.07% 181.86% -
  Horiz. % 498.65% 877.06% 685.44% 553.99% 434.28% 281.86% 100.00%
NP to SH 15,174 26,689 20,858 16,858 13,215 8,577 3,043 30.68%
  YoY % -43.15% 27.96% 23.73% 27.57% 54.07% 181.86% -
  Horiz. % 498.65% 877.06% 685.44% 553.99% 434.28% 281.86% 100.00%
Tax Rate 24.49 % 26.24 % 25.88 % 27.76 % 26.64 % 27.88 % 51.25 % -11.57%
  YoY % -6.67% 1.39% -6.77% 4.20% -4.45% -45.60% -
  Horiz. % 47.79% 51.20% 50.50% 54.17% 51.98% 54.40% 100.00%
Total Cost 47,753 62,044 36,769 34,302 28,263 18,973 29,773 8.18%
  YoY % -23.03% 68.74% 7.19% 21.37% 48.96% -36.27% -
  Horiz. % 160.39% 208.39% 123.50% 115.21% 94.93% 63.73% 100.00%
Net Worth 627,889 662,326 514,355 455,621 331,088 264,291 -509,236 -
  YoY % -5.20% 28.77% 12.89% 37.61% 25.27% 151.90% -
  Horiz. % -123.30% -130.06% -101.01% -89.47% -65.02% -51.90% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 627,889 662,326 514,355 455,621 331,088 264,291 -509,236 -
  YoY % -5.20% 28.77% 12.89% 37.61% 25.27% 151.90% -
  Horiz. % -123.30% -130.06% -101.01% -89.47% -65.02% -51.90% 100.00%
NOSH 373,743 391,908 354,727 350,478 285,421 249,331 207,006 10.34%
  YoY % -4.64% 10.48% 1.21% 22.79% 14.47% 20.45% -
  Horiz. % 180.55% 189.32% 171.36% 169.31% 137.88% 120.45% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 24.11 % 30.08 % 36.19 % 32.95 % 31.86 % 31.13 % 9.27 % 17.25%
  YoY % -19.85% -16.88% 9.83% 3.42% 2.35% 235.81% -
  Horiz. % 260.09% 324.49% 390.40% 355.45% 343.69% 335.81% 100.00%
ROE 2.42 % 4.03 % 4.06 % 3.70 % 3.99 % 3.25 % 0.00 % -
  YoY % -39.95% -0.74% 9.73% -7.27% 22.77% 0.00% -
  Horiz. % 74.46% 124.00% 124.92% 113.85% 122.77% 100.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 16.84 22.64 16.25 14.60 14.53 11.05 15.85 1.01%
  YoY % -25.62% 39.32% 11.30% 0.48% 31.49% -30.28% -
  Horiz. % 106.25% 142.84% 102.52% 92.11% 91.67% 69.72% 100.00%
EPS 4.06 6.81 5.88 4.81 4.63 3.44 1.47 18.43%
  YoY % -40.38% 15.82% 22.25% 3.89% 34.59% 134.01% -
  Horiz. % 276.19% 463.27% 400.00% 327.21% 314.97% 234.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6800 1.6900 1.4500 1.3000 1.1600 1.0600 -2.4600 -
  YoY % -0.59% 16.55% 11.54% 12.07% 9.43% 143.09% -
  Horiz. % -68.29% -68.70% -58.94% -52.85% -47.15% -43.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,842
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 11.94 16.84 10.94 9.71 7.87 5.23 6.23 11.44%
  YoY % -29.10% 53.93% 12.67% 23.38% 50.48% -16.05% -
  Horiz. % 191.65% 270.30% 175.60% 155.86% 126.32% 83.95% 100.00%
EPS 2.88 5.07 3.96 3.20 2.51 1.63 0.58 30.58%
  YoY % -43.20% 28.03% 23.75% 27.49% 53.99% 181.03% -
  Horiz. % 496.55% 874.14% 682.76% 551.72% 432.76% 281.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1918 1.2572 0.9763 0.8648 0.6284 0.5017 -0.9666 -
  YoY % -5.20% 28.77% 12.89% 37.62% 25.25% 151.90% -
  Horiz. % -123.30% -130.06% -101.00% -89.47% -65.01% -51.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.0200 2.1300 2.2600 1.2400 1.3000 1.5700 0.2000 -
P/RPS 6.06 9.41 13.91 8.49 8.95 14.21 1.26 29.89%
  YoY % -35.60% -32.35% 63.84% -5.14% -37.02% 1,027.78% -
  Horiz. % 480.95% 746.83% 1,103.97% 673.81% 710.32% 1,127.78% 100.00%
P/EPS 25.12 31.28 38.44 25.78 28.08 45.64 13.61 10.74%
  YoY % -19.69% -18.63% 49.11% -8.19% -38.48% 235.34% -
  Horiz. % 184.57% 229.83% 282.44% 189.42% 206.32% 335.34% 100.00%
EY 3.98 3.20 2.60 3.88 3.56 2.19 7.35 -9.71%
  YoY % 24.38% 23.08% -32.99% 8.99% 62.56% -70.20% -
  Horiz. % 54.15% 43.54% 35.37% 52.79% 48.44% 29.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 1.26 1.56 0.95 1.12 1.48 0.00 -
  YoY % -51.59% -19.23% 64.21% -15.18% -24.32% 0.00% -
  Horiz. % 41.22% 85.14% 105.41% 64.19% 75.68% 100.00% -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 20/05/08 16/04/07 26/04/06 26/04/05 17/05/04 30/05/03 -
Price 1.4700 2.2800 3.1200 1.2500 1.2900 1.2600 0.2000 -
P/RPS 8.73 10.07 19.21 8.56 8.88 11.40 1.26 38.03%
  YoY % -13.31% -47.58% 124.42% -3.60% -22.11% 804.76% -
  Horiz. % 692.86% 799.21% 1,524.60% 679.37% 704.76% 904.76% 100.00%
P/EPS 36.21 33.48 53.06 25.99 27.86 36.63 13.61 17.70%
  YoY % 8.15% -36.90% 104.16% -6.71% -23.94% 169.14% -
  Horiz. % 266.05% 246.00% 389.86% 190.96% 204.70% 269.14% 100.00%
EY 2.76 2.99 1.88 3.85 3.59 2.73 7.35 -15.05%
  YoY % -7.69% 59.04% -51.17% 7.24% 31.50% -62.86% -
  Horiz. % 37.55% 40.68% 25.58% 52.38% 48.84% 37.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.35 2.15 0.96 1.11 1.19 0.00 -
  YoY % -34.81% -37.21% 123.96% -13.51% -6.72% 0.00% -
  Horiz. % 73.95% 113.45% 180.67% 80.67% 93.28% 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
 
 

274  285  591  1071 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.080.00 
 FINTEC 0.11+0.02 
 MQTECH 0.095+0.005 
 PDZ 0.225+0.02 
 DGB 0.055+0.005 
 AIRASIA 0.725+0.02 
 EDUSPEC 0.025+0.005 
 IRIS 0.28-0.01 
 LUSTER 0.135+0.01 
 AT 0.100.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers