[YNHPROP] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

12-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 5.48%

YoY- 29.71%

Quarter Report

YNH Property Bhd_Dec 06_Report.xls

Latest QR

Upcoming QR

YNHPROP's Result

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	251,854	285,405	261,527	255,060	224,452	186,087	178,391	25.82%
YoY %	-11.76%	9.13%	2.54%	13.64%	20.62%	4.31%	-	-
Horiz. %	141.18%	159.99%	146.60%	142.98%	125.82%	104.31%	100.00%	-
PBT	109,678	104,830	98,522	93,718	91,534	84,519	80,330	23.04%
YoY %	4.62%	6.40%	5.13%	2.39%	8.30%	5.21%	-	-
Horiz. %	136.53%	130.50%	122.65%	116.67%	113.95%	105.21%	100.00%	-
Tax	-26,823	-26,600	-25,038	-24,234	-25,657	-23,123	-23,119	10.40%
YoY %	-0.84%	-6.24%	-3.32%	5.55%	-10.96%	-0.02%	-	-
Horiz. %	116.02%	115.06%	108.30%	104.82%	110.98%	100.02%	100.00%	-
NP	82,855	78,230	73,484	69,484	65,877	61,396	57,211	27.97%
YoY %	5.91%	6.46%	5.76%	5.48%	7.30%	7.32%	-	-
Horiz. %	144.82%	136.74%	128.44%	121.45%	115.15%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,855	78,230	73,484	69,484	65,877	61,396	57,211	27.97%
YoY %	5.91%	6.46%	5.76%	5.48%	7.30%	7.32%	-	-
Horiz. %	144.82%	136.74%	128.44%	121.45%	115.15%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	25.37%	25.41%	25.86%	28.03%	27.36%	28.78%	-
YoY %	-3.59%	-0.16%	-1.74%	-7.74%	2.45%	-4.93%	-	-
Horiz. %	84.99%	88.15%	88.29%	89.85%	97.39%	95.07%	100.00%	-
Total Cost	168,999	207,175	188,043	185,576	158,575	124,691	121,180	24.79%
YoY %	-18.43%	10.17%	1.33%	17.03%	27.17%	2.90%	-	-
Horiz. %	139.46%	170.96%	155.18%	153.14%	130.86%	102.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	644,747	579,512	514,355	353,432	467,929	449,698	455,621	26.01%
YoY %	11.26%	12.67%	45.53%	-24.47%	4.05%	-1.30%	-	-
Horiz. %	141.51%	127.19%	112.89%	77.57%	102.70%	98.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	37,880	35,815	35,157	35,157	35,157	38,391	34,181	7.08%
YoY %	5.77%	1.87%	0.00%	0.00%	-8.42%	12.32%	-	-
Horiz. %	110.82%	104.78%	102.86%	102.86%	102.86%	112.32%	100.00%	-
Div Payout %	45.72%	45.78%	47.84%	50.60%	53.37%	62.53%	59.75%	-
YoY %	-0.13%	-4.31%	-5.45%	-5.19%	-14.65%	4.65%	-	-
Horiz. %	76.52%	76.62%	80.07%	84.69%	89.32%	104.65%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	644,747	579,512	514,355	353,432	467,929	449,698	455,621	26.01%
YoY %	11.26%	12.67%	45.53%	-24.47%	4.05%	-1.30%	-	-
Horiz. %	141.51%	127.19%	112.89%	77.57%	102.70%	98.70%	100.00%	-
NOSH	393,138	364,473	354,727	353,432	351,826	351,326	350,478	7.95%
YoY %	7.86%	2.75%	0.37%	0.46%	0.14%	0.24%	-	-
Horiz. %	112.17%	103.99%	101.21%	100.84%	100.38%	100.24%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	32.90%	27.41%	28.10%	27.24%	29.35%	32.99%	32.07%	-
YoY %	20.03%	-2.46%	3.16%	-7.19%	-11.03%	2.87%	-	-
Horiz. %	102.59%	85.47%	87.62%	84.94%	91.52%	102.87%	100.00%	-
ROE	12.85%	13.50%	14.29%	19.66%	14.08%	13.65%	12.56%	-
YoY %	-4.81%	-5.53%	-27.31%	39.63%	3.15%	8.68%	-	-
Horiz. %	102.31%	107.48%	113.77%	156.53%	112.10%	108.68%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	64.06	78.31	73.73	72.17	63.80	52.97	50.90	16.55%
YoY %	-18.20%	6.21%	2.16%	13.12%	20.45%	4.07%	-	-
Horiz. %	125.85%	153.85%	144.85%	141.79%	125.34%	104.07%	100.00%	-
EPS	21.08	21.46	20.72	19.66	18.72	17.48	16.32	18.58%
YoY %	-1.77%	3.57%	5.39%	5.02%	7.09%	7.11%	-	-
Horiz. %	129.17%	131.50%	126.96%	120.47%	114.71%	107.11%	100.00%	-
DPS	9.64	9.83	10.00	10.00	10.00	11.00	9.75	-0.75%
YoY %	-1.93%	-1.70%	0.00%	0.00%	-9.09%	12.82%	-	-
Horiz. %	98.87%	100.82%	102.56%	102.56%	102.56%	112.82%	100.00%	-
NAPS	1.64	1.59	1.45	1.00	1.33	1.28	1.30	16.73%
YoY %	3.14%	9.66%	45.00%	-24.81%	3.91%	-1.54%	-	-
Horiz. %	126.15%	122.31%	111.54%	76.92%	102.31%	98.46%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 353,432
RPS	47.61	53.95	49.44	48.22	42.43	35.18	33.72	25.82%
YoY %	-11.75%	9.12%	2.53%	13.65%	20.61%	4.33%	-	-
Horiz. %	141.19%	159.99%	146.62%	143.00%	125.83%	104.33%	100.00%	-
EPS	15.66	14.79	13.89	13.13	12.45	11.61	10.81	28.00%
YoY %	5.88%	6.48%	5.79%	5.46%	7.24%	7.40%	-	-
Horiz. %	144.87%	136.82%	128.49%	121.46%	115.17%	107.40%	100.00%	-
DPS	7.16	6.77	6.65	6.65	6.65	7.26	6.46	7.09%
YoY %	5.76%	1.80%	0.00%	0.00%	-8.40%	12.38%	-	-
Horiz. %	110.84%	104.80%	102.94%	102.94%	102.94%	112.38%	100.00%	-
NAPS	1.2188	1.0955	0.9723	0.6681	0.8846	0.8501	0.8613	26.01%
YoY %	11.26%	12.67%	45.53%	-24.47%	4.06%	-1.30%	-	-
Horiz. %	141.51%	127.19%	112.89%	77.57%	102.71%	98.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.67	2.88	2.26	2.07	1.30	1.28	1.24	-
P/RPS	4.17	3.68	3.07	2.87	2.04	2.42	2.44	42.89%
YoY %	13.32%	19.87%	6.97%	40.69%	-15.70%	-0.82%	-	-
Horiz. %	170.90%	150.82%	125.82%	117.62%	83.61%	99.18%	100.00%	-
P/EPS	12.67	13.42	10.91	10.53	6.94	7.32	7.60	40.55%
YoY %	-5.59%	23.01%	3.61%	51.73%	-5.19%	-3.68%	-	-
Horiz. %	166.71%	176.58%	143.55%	138.55%	91.32%	96.32%	100.00%	-
EY	7.89	7.45	9.17	9.50	14.40	13.65	13.16	-28.87%
YoY %	5.91%	-18.76%	-3.47%	-34.03%	5.49%	3.72%	-	-
Horiz. %	59.95%	56.61%	69.68%	72.19%	109.42%	103.72%	100.00%	-
DY	3.61	3.41	4.42	4.83	7.69	8.59	7.87	-40.49%
YoY %	5.87%	-22.85%	-8.49%	-37.19%	-10.48%	9.15%	-	-
Horiz. %	45.87%	43.33%	56.16%	61.37%	97.71%	109.15%	100.00%	-
P/NAPS	1.63	1.81	1.56	2.07	0.98	1.00	0.95	43.27%
YoY %	-9.94%	16.03%	-24.64%	111.22%	-2.00%	5.26%	-	-
Horiz. %	171.58%	190.53%	164.21%	217.89%	103.16%	105.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	12/11/07	27/08/07	16/04/07	12/02/07	30/10/06	29/08/06	26/04/06	-
Price	2.68	2.50	3.12	1.92	1.37	1.28	1.25	-
P/RPS	4.18	3.19	4.23	2.66	2.15	2.42	2.46	42.34%
YoY %	31.03%	-24.59%	59.02%	23.72%	-11.16%	-1.63%	-	-
Horiz. %	169.92%	129.67%	171.95%	108.13%	87.40%	98.37%	100.00%	-
P/EPS	12.72	11.65	15.06	9.77	7.32	7.32	7.66	40.18%
YoY %	9.18%	-22.64%	54.15%	33.47%	0.00%	-4.44%	-	-
Horiz. %	166.06%	152.09%	196.61%	127.55%	95.56%	95.56%	100.00%	-
EY	7.86	8.59	6.64	10.24	13.67	13.65	13.06	-28.69%
YoY %	-8.50%	29.37%	-35.16%	-25.09%	0.15%	4.52%	-	-
Horiz. %	60.18%	65.77%	50.84%	78.41%	104.67%	104.52%	100.00%	-
DY	3.60	3.93	3.21	5.21	7.30	8.59	7.80	-40.24%
YoY %	-8.40%	22.43%	-38.39%	-28.63%	-15.02%	10.13%	-	-
Horiz. %	46.15%	50.38%	41.15%	66.79%	93.59%	110.13%	100.00%	-
P/NAPS	1.63	1.57	2.15	1.92	1.03	1.00	0.96	42.27%
YoY %	3.82%	-26.98%	11.98%	86.41%	3.00%	4.17%	-	-
Horiz. %	169.79%	163.54%	223.96%	200.00%	107.29%	104.17%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos