Highlights

[YNHPROP] YoY TTM 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 -     6.80%    YoY -     33.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 324,178 320,745 261,527 178,391 135,913 238,046 126,301 16.99%
  YoY % 1.07% 22.64% 46.60% 31.25% -42.90% 88.48% -
  Horiz. % 256.67% 253.95% 207.07% 141.24% 107.61% 188.48% 100.00%
PBT 102,572 126,250 98,522 80,330 57,130 15,698 16,653 35.35%
  YoY % -18.75% 28.14% 22.65% 40.61% 263.93% -5.73% -
  Horiz. % 615.94% 758.12% 591.62% 482.38% 343.06% 94.27% 100.00%
Tax -27,261 -32,568 -25,038 -23,119 -14,161 -1,161 -10,239 17.71%
  YoY % 16.30% -30.07% -8.30% -63.26% -1,119.72% 88.66% -
  Horiz. % 266.25% 318.08% 244.54% 225.79% 138.30% 11.34% 100.00%
NP 75,311 93,682 73,484 57,211 42,969 14,537 6,414 50.70%
  YoY % -19.61% 27.49% 28.44% 33.14% 195.58% 126.64% -
  Horiz. % 1,174.17% 1,460.59% 1,145.68% 891.97% 669.93% 226.64% 100.00%
NP to SH 75,311 93,682 73,484 57,211 42,969 14,537 6,171 51.68%
  YoY % -19.61% 27.49% 28.44% 33.14% 195.58% 135.57% -
  Horiz. % 1,220.40% 1,518.10% 1,190.80% 927.09% 696.31% 235.57% 100.00%
Tax Rate 26.58 % 25.80 % 25.41 % 28.78 % 24.79 % 7.40 % 61.48 % -13.03%
  YoY % 3.02% 1.53% -11.71% 16.10% 235.00% -87.96% -
  Horiz. % 43.23% 41.96% 41.33% 46.81% 40.32% 12.04% 100.00%
Total Cost 248,867 227,063 188,043 121,180 92,944 223,509 119,887 12.93%
  YoY % 9.60% 20.75% 55.18% 30.38% -58.42% 86.43% -
  Horiz. % 207.58% 189.40% 156.85% 101.08% 77.53% 186.43% 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 22,558 37,880 35,157 34,181 21,637 2,507 0 -
  YoY % -40.45% 7.74% 2.86% 57.98% 763.03% 0.00% -
  Horiz. % 899.78% 1,510.90% 1,402.29% 1,363.37% 863.03% 100.00% -
Div Payout % 29.95 % 40.44 % 47.84 % 59.75 % 50.36 % 17.25 % - % -
  YoY % -25.94% -15.47% -19.93% 18.65% 191.94% 0.00% -
  Horiz. % 173.62% 234.43% 277.33% 346.38% 291.94% 100.00% -
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 23.23 % 29.21 % 28.10 % 32.07 % 31.62 % 6.11 % 5.08 % 28.80%
  YoY % -20.47% 3.95% -12.38% 1.42% 417.51% 20.28% -
  Horiz. % 457.28% 575.00% 553.15% 631.30% 622.44% 120.28% 100.00%
ROE 11.99 % 14.14 % 14.29 % 12.56 % 12.98 % 5.50 % 0.00 % -
  YoY % -15.21% -1.05% 13.77% -3.24% 136.00% 0.00% -
  Horiz. % 218.00% 257.09% 259.82% 228.36% 236.00% 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 86.74 81.84 73.73 50.90 47.62 95.47 61.01 6.03%
  YoY % 5.99% 11.00% 44.85% 6.89% -50.12% 56.48% -
  Horiz. % 142.17% 134.14% 120.85% 83.43% 78.05% 156.48% 100.00%
EPS 20.15 23.90 20.72 16.32 15.05 5.83 2.98 37.47%
  YoY % -15.69% 15.35% 26.96% 8.44% 158.15% 95.64% -
  Horiz. % 676.17% 802.01% 695.30% 547.65% 505.03% 195.64% 100.00%
DPS 6.04 9.67 10.00 9.75 7.58 1.01 0.00 -
  YoY % -37.54% -3.30% 2.56% 28.63% 650.49% 0.00% -
  Horiz. % 598.02% 957.43% 990.10% 965.35% 750.50% 100.00% -
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 61.53 60.88 49.64 33.86 25.80 45.18 23.97 17.00%
  YoY % 1.07% 22.64% 46.60% 31.24% -42.90% 88.49% -
  Horiz. % 256.70% 253.98% 207.09% 141.26% 107.63% 188.49% 100.00%
EPS 14.29 17.78 13.95 10.86 8.16 2.76 1.17 51.70%
  YoY % -19.63% 27.46% 28.45% 33.09% 195.65% 135.90% -
  Horiz. % 1,221.37% 1,519.66% 1,192.31% 928.21% 697.44% 235.90% 100.00%
DPS 4.28 7.19 6.67 6.49 4.11 0.48 0.00 -
  YoY % -40.47% 7.80% 2.77% 57.91% 756.25% 0.00% -
  Horiz. % 891.67% 1,497.92% 1,389.58% 1,352.08% 856.25% 100.00% -
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 1.18 2.60 3.07 2.44 2.73 1.64 0.33 23.64%
  YoY % -54.62% -15.31% 25.82% -10.62% 66.46% 396.97% -
  Horiz. % 357.58% 787.88% 930.30% 739.39% 827.27% 496.97% 100.00%
P/EPS 5.06 8.91 10.91 7.60 8.64 26.93 6.71 -4.59%
  YoY % -43.21% -18.33% 43.55% -12.04% -67.92% 301.34% -
  Horiz. % 75.41% 132.79% 162.59% 113.26% 128.76% 401.34% 100.00%
EY 19.76 11.22 9.17 13.16 11.58 3.71 14.91 4.80%
  YoY % 76.11% 22.36% -30.32% 13.64% 212.13% -75.12% -
  Horiz. % 132.53% 75.25% 61.50% 88.26% 77.67% 24.88% 100.00%
DY 5.92 4.54 4.42 7.87 5.83 0.64 0.00 -
  YoY % 30.40% 2.71% -43.84% 34.99% 810.94% 0.00% -
  Horiz. % 925.00% 709.38% 690.63% 1,229.69% 910.94% 100.00% -
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 1.69 2.79 4.23 2.46 2.71 1.32 0.33 31.26%
  YoY % -39.43% -34.04% 71.95% -9.23% 105.30% 300.00% -
  Horiz. % 512.12% 845.45% 1,281.82% 745.45% 821.21% 400.00% 100.00%
P/EPS 7.30 9.54 15.06 7.66 8.57 21.61 6.71 1.41%
  YoY % -23.48% -36.65% 96.61% -10.62% -60.34% 222.06% -
  Horiz. % 108.79% 142.18% 224.44% 114.16% 127.72% 322.06% 100.00%
EY 13.71 10.48 6.64 13.06 11.67 4.63 14.91 -1.39%
  YoY % 30.82% 57.83% -49.16% 11.91% 152.05% -68.95% -
  Horiz. % 91.95% 70.29% 44.53% 87.59% 78.27% 31.05% 100.00%
DY 4.11 4.24 3.21 7.80 5.88 0.80 0.00 -
  YoY % -3.07% 32.09% -58.85% 32.65% 635.00% 0.00% -
  Horiz. % 513.75% 530.00% 401.25% 975.00% 735.00% 100.00% -
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

305  337  591  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.26+0.045 
 DNEX-WD 0.045+0.025 
 PDZ 0.175-0.015 
 DGB 0.045-0.005 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 FINTEC 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