[YNHPROP] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 7.32%

YoY- 30.56%

Quarter Report

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	251,318	399,056	285,405	186,087	151,569	229,608	128,031	11.88%
YoY %	-37.02%	39.82%	53.37%	22.77%	-33.99%	79.34%	-	-
Horiz. %	196.29%	311.69%	222.92%	145.35%	118.38%	179.34%	100.00%	-
PBT	86,919	133,184	104,830	84,519	65,104	21,910	20,011	27.70%
YoY %	-34.74%	27.05%	24.03%	29.82%	197.14%	9.49%	-	-
Horiz. %	434.36%	665.55%	523.86%	422.36%	325.34%	109.49%	100.00%	-
Tax	-22,927	-35,220	-26,600	-23,123	-18,078	-575	-10,895	13.18%
YoY %	34.90%	-32.41%	-15.04%	-27.91%	-3,044.00%	94.72%	-	-
Horiz. %	210.44%	323.27%	244.15%	212.23%	165.93%	5.28%	100.00%	-
NP	63,992	97,964	78,230	61,396	47,026	21,335	9,116	38.33%
YoY %	-34.68%	25.23%	27.42%	30.56%	120.42%	134.04%	-	-
Horiz. %	701.97%	1,074.64%	858.16%	673.50%	515.86%	234.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,992	97,964	78,230	61,396	47,026	21,335	9,116	38.33%
YoY %	-34.68%	25.23%	27.42%	30.56%	120.42%	134.04%	-	-
Horiz. %	701.97%	1,074.64%	858.16%	673.50%	515.86%	234.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	26.44%	25.37%	27.36%	27.77%	2.62%	54.45%	-
YoY %	-0.23%	4.22%	-7.27%	-1.48%	959.92%	-95.19%	-	-
Horiz. %	48.45%	48.56%	46.59%	50.25%	51.00%	4.81%	100.00%	-
Total Cost	187,326	301,092	207,175	124,691	104,543	208,273	118,915	7.86%
YoY %	-37.78%	45.33%	66.15%	19.27%	-49.80%	75.14%	-	-
Horiz. %	157.53%	253.20%	174.22%	104.86%	87.91%	175.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,291	605,332	579,512	449,698	377,325	243,825	-507,144	-
YoY %	5.94%	4.46%	28.87%	19.18%	54.75%	148.08%	-	-
Horiz. %	-126.45%	-119.36%	-114.27%	-88.67%	-74.40%	-48.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	42,215	35,815	38,391	34,994	2,507	-	-
YoY %	-	17.87%	-6.71%	9.71%	1,295.85%	0.00%	-	-
Horiz. %	-	1,683.89%	1,428.60%	1,531.35%	1,395.85%	100.00%	-	-
Div Payout %	-	43.09%	45.78%	62.53%	74.41%	11.75%	-	-
YoY %	-	-5.88%	-26.79%	-15.97%	533.28%	0.00%	-	-
Horiz. %	-	366.72%	389.62%	532.17%	633.28%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	641,291	605,332	579,512	449,698	377,325	243,825	-507,144	-
YoY %	5.94%	4.46%	28.87%	19.18%	54.75%	148.08%	-	-
Horiz. %	-126.45%	-119.36%	-114.27%	-88.67%	-74.40%	-48.08%	100.00%	-
NOSH	375,024	375,983	364,473	351,326	333,916	230,024	207,846	10.32%
YoY %	-0.26%	3.16%	3.74%	5.21%	45.17%	10.67%	-	-
Horiz. %	180.43%	180.89%	175.36%	169.03%	160.66%	110.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	25.46%	24.55%	27.41%	32.99%	31.03%	9.29%	7.12%	-
YoY %	3.71%	-10.43%	-16.91%	6.32%	234.02%	30.48%	-	-
Horiz. %	357.58%	344.80%	384.97%	463.34%	435.81%	130.48%	100.00%	-
ROE	9.98%	16.18%	13.50%	13.65%	12.46%	8.75%	0.00%	-
YoY %	-38.32%	19.85%	-1.10%	9.55%	42.40%	0.00%	-	-
Horiz. %	114.06%	184.91%	154.29%	156.00%	142.40%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	67.01	106.14	78.31	52.97	45.39	99.82	61.60	1.41%
YoY %	-36.87%	35.54%	47.84%	16.70%	-54.53%	62.05%	-	-
Horiz. %	108.78%	172.31%	127.13%	85.99%	73.69%	162.05%	100.00%	-
EPS	17.06	26.06	21.46	17.48	14.08	9.28	4.39	25.36%
YoY %	-34.54%	21.44%	22.77%	24.15%	51.72%	111.39%	-	-
Horiz. %	388.61%	593.62%	488.84%	398.18%	320.73%	211.39%	100.00%	-
DPS	0.00	11.23	9.83	11.00	10.48	1.09	0.00	-
YoY %	0.00%	14.24%	-10.64%	4.96%	861.47%	0.00%	-	-
Horiz. %	0.00%	1,030.28%	901.83%	1,009.17%	961.47%	100.00%	-	-
NAPS	1.71	1.61	1.59	1.28	1.13	1.06	-2.44	-
YoY %	6.21%	1.26%	24.22%	13.27%	6.60%	143.44%	-	-
Horiz. %	-70.08%	-65.98%	-65.16%	-52.46%	-46.31%	-43.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 351,326
RPS	67.20	106.71	76.32	49.76	40.53	61.40	34.23	11.88%
YoY %	-37.03%	39.82%	53.38%	22.77%	-33.99%	79.37%	-	-
Horiz. %	196.32%	311.74%	222.96%	145.37%	118.40%	179.37%	100.00%	-
EPS	17.11	26.20	20.92	16.42	12.57	5.70	2.44	38.30%
YoY %	-34.69%	25.24%	27.41%	30.63%	120.53%	133.61%	-	-
Horiz. %	701.23%	1,073.77%	857.38%	672.95%	515.16%	233.61%	100.00%	-
DPS	0.00	11.29	9.58	10.27	9.36	0.67	0.00	-
YoY %	0.00%	17.85%	-6.72%	9.72%	1,297.01%	0.00%	-	-
Horiz. %	0.00%	1,685.07%	1,429.85%	1,532.84%	1,397.01%	100.00%	-	-
NAPS	1.7148	1.6186	1.5496	1.2025	1.0089	0.652	-1.3561	-
YoY %	5.94%	4.45%	28.86%	19.19%	54.74%	148.08%	-	-
Horiz. %	-126.45%	-119.36%	-114.27%	-88.67%	-74.40%	-48.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.74	1.76	2.88	1.28	1.29	1.27	0.20	-
P/RPS	2.60	1.66	3.68	2.42	2.84	1.27	0.32	41.74%
YoY %	56.63%	-54.89%	52.07%	-14.79%	123.62%	296.88%	-	-
Horiz. %	812.50%	518.75%	1,150.00%	756.25%	887.50%	396.88%	100.00%	-
P/EPS	10.20	6.75	13.42	7.32	9.16	13.69	4.56	14.34%
YoY %	51.11%	-49.70%	83.33%	-20.09%	-33.09%	200.22%	-	-
Horiz. %	223.68%	148.03%	294.30%	160.53%	200.88%	300.22%	100.00%	-
EY	9.81	14.80	7.45	13.65	10.92	7.30	21.93	-12.53%
YoY %	-33.72%	98.66%	-45.42%	25.00%	49.59%	-66.71%	-	-
Horiz. %	44.73%	67.49%	33.97%	62.24%	49.79%	33.29%	100.00%	-
DY	0.00	6.38	3.41	8.59	8.12	0.86	0.00	-
YoY %	0.00%	87.10%	-60.30%	5.79%	844.19%	0.00%	-	-
Horiz. %	0.00%	741.86%	396.51%	998.84%	944.19%	100.00%	-	-
P/NAPS	1.02	1.09	1.81	1.00	1.14	1.20	0.00	-
YoY %	-6.42%	-39.78%	81.00%	-12.28%	-5.00%	0.00%	-	-
Horiz. %	85.00%	90.83%	150.83%	83.33%	95.00%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/08/08	27/08/07	29/08/06	01/08/05	19/08/04	29/08/03	-
Price	1.95	1.55	2.50	1.28	1.30	1.24	0.20	-
P/RPS	2.91	1.46	3.19	2.42	2.86	1.24	0.32	44.42%
YoY %	99.32%	-54.23%	31.82%	-15.38%	130.65%	287.50%	-	-
Horiz. %	909.38%	456.25%	996.88%	756.25%	893.75%	387.50%	100.00%	-
P/EPS	11.43	5.95	11.65	7.32	9.23	13.37	4.56	16.53%
YoY %	92.10%	-48.93%	59.15%	-20.69%	-30.96%	193.20%	-	-
Horiz. %	250.66%	130.48%	255.48%	160.53%	202.41%	293.20%	100.00%	-
EY	8.75	16.81	8.59	13.65	10.83	7.48	21.93	-14.18%
YoY %	-47.95%	95.69%	-37.07%	26.04%	44.79%	-65.89%	-	-
Horiz. %	39.90%	76.65%	39.17%	62.24%	49.38%	34.11%	100.00%	-
DY	0.00	7.24	3.93	8.59	8.06	0.88	0.00	-
YoY %	0.00%	84.22%	-54.25%	6.58%	815.91%	0.00%	-	-
Horiz. %	0.00%	822.73%	446.59%	976.14%	915.91%	100.00%	-	-
P/NAPS	1.14	0.96	1.57	1.00	1.15	1.17	0.00	-
YoY %	18.75%	-38.85%	57.00%	-13.04%	-1.71%	0.00%	-	-
Horiz. %	97.44%	82.05%	134.19%	85.47%	98.29%	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