Highlights

[YNHPROP] YoY TTM 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 -     7.02%    YoY -     144.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 423,701 251,854 224,452 166,306 112,627 249,751 111,093 24.97%
  YoY % 68.23% 12.21% 34.96% 47.66% -54.90% 124.81% -
  Horiz. % 381.39% 226.71% 202.04% 149.70% 101.38% 224.81% 100.00%
PBT 133,667 109,678 91,534 68,576 32,393 20,147 -344,619 -
  YoY % 21.87% 19.82% 33.48% 111.70% 60.78% 105.85% -
  Horiz. % -38.79% -31.83% -26.56% -19.90% -9.40% -5.85% 100.00%
Tax -36,440 -26,823 -25,657 -18,248 -11,806 858 10,781 -
  YoY % -35.85% -4.54% -40.60% -54.57% -1,475.99% -92.04% -
  Horiz. % -338.00% -248.80% -237.98% -169.26% -109.51% 7.96% 100.00%
NP 97,227 82,855 65,877 50,328 20,587 21,005 -333,838 -
  YoY % 17.35% 25.77% 30.90% 144.46% -1.99% 106.29% -
  Horiz. % -29.12% -24.82% -19.73% -15.08% -6.17% -6.29% 100.00%
NP to SH 97,227 82,855 65,877 50,328 20,587 21,005 -333,838 -
  YoY % 17.35% 25.77% 30.90% 144.46% -1.99% 106.29% -
  Horiz. % -29.12% -24.82% -19.73% -15.08% -6.17% -6.29% 100.00%
Tax Rate 27.26 % 24.46 % 28.03 % 26.61 % 36.45 % -4.26 % - % -
  YoY % 11.45% -12.74% 5.34% -27.00% 955.63% 0.00% -
  Horiz. % -639.91% -574.18% -657.98% -624.65% -855.63% 100.00% -
Total Cost 326,474 168,999 158,575 115,978 92,040 228,746 444,931 -5.02%
  YoY % 93.18% 6.57% 36.73% 26.01% -59.76% -48.59% -
  Horiz. % 73.38% 37.98% 35.64% 26.07% 20.69% 51.41% 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 22,558 37,880 35,157 46,405 19,504 0 0 -
  YoY % -40.45% 7.74% -24.24% 137.93% 0.00% 0.00% -
  Horiz. % 115.66% 194.22% 180.26% 237.93% 100.00% - -
Div Payout % 23.20 % 45.72 % 53.37 % 92.21 % 94.74 % - % - % -
  YoY % -49.26% -14.33% -42.12% -2.67% 0.00% 0.00% -
  Horiz. % 24.49% 48.26% 56.33% 97.33% 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 22.95 % 32.90 % 29.35 % 30.26 % 18.28 % 8.41 % -300.50 % -
  YoY % -30.24% 12.10% -3.01% 65.54% 117.36% 102.80% -
  Horiz. % -7.64% -10.95% -9.77% -10.07% -6.08% -2.80% 100.00%
ROE 16.14 % 12.85 % 14.08 % 12.39 % 7.43 % 0.00 % 0.00 % -
  YoY % 25.60% -8.74% 13.64% 66.76% 0.00% 0.00% -
  Horiz. % 217.23% 172.95% 189.50% 166.76% 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 115.37 64.06 63.80 47.92 43.07 120.22 52.99 13.83%
  YoY % 80.10% 0.41% 33.14% 11.26% -64.17% 126.87% -
  Horiz. % 217.72% 120.89% 120.40% 90.43% 81.28% 226.87% 100.00%
EPS 26.47 21.08 18.72 14.50 7.87 10.11 -159.22 -
  YoY % 25.57% 12.61% 29.10% 84.24% -22.16% 106.35% -
  Horiz. % -16.62% -13.24% -11.76% -9.11% -4.94% -6.35% 100.00%
DPS 6.14 9.64 10.00 13.37 7.46 0.00 0.00 -
  YoY % -36.31% -3.60% -25.21% 79.22% 0.00% 0.00% -
  Horiz. % 82.31% 129.22% 134.05% 179.22% 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 80.09 47.61 42.43 31.44 21.29 47.21 21.00 24.97%
  YoY % 68.22% 12.21% 34.96% 47.67% -54.90% 124.81% -
  Horiz. % 381.38% 226.71% 202.05% 149.71% 101.38% 224.81% 100.00%
EPS 18.38 15.66 12.45 9.51 3.89 3.97 -63.11 -
  YoY % 17.37% 25.78% 30.91% 144.47% -2.02% 106.29% -
  Horiz. % -29.12% -24.81% -19.73% -15.07% -6.16% -6.29% 100.00%
DPS 4.26 7.16 6.65 8.77 3.69 0.00 0.00 -
  YoY % -40.50% 7.67% -24.17% 137.67% 0.00% 0.00% -
  Horiz. % 115.45% 194.04% 180.22% 237.67% 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 1.21 4.17 2.04 2.50 3.04 0.17 0.00 -
  YoY % -70.98% 104.41% -18.40% -17.76% 1,688.24% 0.00% -
  Horiz. % 711.76% 2,452.94% 1,200.00% 1,470.59% 1,788.24% 100.00% -
P/EPS 5.29 12.67 6.94 8.28 16.64 1.98 0.00 -
  YoY % -58.25% 82.56% -16.18% -50.24% 740.40% 0.00% -
  Horiz. % 267.17% 639.90% 350.51% 418.18% 840.40% 100.00% -
EY 18.91 7.89 14.40 12.08 6.01 50.55 0.00 -
  YoY % 139.67% -45.21% 19.21% 101.00% -88.11% 0.00% -
  Horiz. % 37.41% 15.61% 28.49% 23.90% 11.89% 100.00% -
DY 4.39 3.61 7.69 11.14 5.69 0.00 0.00 -
  YoY % 21.61% -53.06% -30.97% 95.78% 0.00% 0.00% -
  Horiz. % 77.15% 63.44% 135.15% 195.78% 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 1.01 4.18 2.15 2.59 2.97 0.17 0.00 -
  YoY % -75.84% 94.42% -16.99% -12.79% 1,647.06% 0.00% -
  Horiz. % 594.12% 2,458.82% 1,264.71% 1,523.53% 1,747.06% 100.00% -
P/EPS 4.38 12.72 7.32 8.55 16.26 1.98 0.00 -
  YoY % -65.57% 73.77% -14.39% -47.42% 721.21% 0.00% -
  Horiz. % 221.21% 642.42% 369.70% 431.82% 821.21% 100.00% -
EY 22.82 7.86 13.67 11.69 6.15 50.55 0.00 -
  YoY % 190.33% -42.50% 16.94% 90.08% -87.83% 0.00% -
  Horiz. % 45.14% 15.55% 27.04% 23.13% 12.17% 100.00% -
DY 5.30 3.60 7.30 10.78 5.83 0.00 0.00 -
  YoY % 47.22% -50.68% -32.28% 84.91% 0.00% 0.00% -
  Horiz. % 90.91% 61.75% 125.21% 184.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS