[YNHPROP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.29%
YoY- 48.1%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 204,640 168,709 172,076 156,904 165,912 121,985 112,981 48.64%
PBT 93,348 75,008 73,962 74,398 72,056 51,008 50,540 50.59%
Tax -25,916 -21,440 -19,848 -20,854 -19,196 -12,678 -12,421 63.35%
NP 67,432 53,568 54,114 53,544 52,860 38,330 38,118 46.32%
-
NP to SH 67,432 53,568 54,114 53,544 52,860 38,330 38,118 46.32%
-
Tax Rate 27.76% 28.58% 26.84% 28.03% 26.64% 24.85% 24.58% -
Total Cost 137,208 115,141 117,961 103,360 113,052 83,655 74,862 49.82%
-
Net Worth 455,621 411,960 377,169 350,143 331,088 297,800 270,574 41.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 32,956 12,378 - - 21,256 22,122 -
Div Payout % - 61.52% 22.88% - - 55.46% 58.04% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 455,621 411,960 377,169 350,143 331,088 297,800 270,574 41.58%
NOSH 350,478 329,568 322,366 309,861 285,421 256,724 255,258 23.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 32.95% 31.75% 31.45% 34.13% 31.86% 31.42% 33.74% -
ROE 14.80% 13.00% 14.35% 15.29% 15.97% 12.87% 14.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.39 51.19 53.38 50.64 58.13 47.52 44.26 20.30%
EPS 19.24 16.26 16.79 17.28 18.52 14.93 14.93 18.43%
DPS 0.00 10.00 3.84 0.00 0.00 8.28 8.67 -
NAPS 1.30 1.25 1.17 1.13 1.16 1.16 1.06 14.58%
Adjusted Per Share Value based on latest NOSH - 333,916
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.68 31.89 32.53 29.66 31.36 23.06 21.36 48.62%
EPS 12.75 10.13 10.23 10.12 9.99 7.25 7.21 46.28%
DPS 0.00 6.23 2.34 0.00 0.00 4.02 4.18 -
NAPS 0.8613 0.7788 0.713 0.6619 0.6259 0.563 0.5115 41.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.24 1.22 1.20 1.29 1.30 1.28 1.31 -
P/RPS 2.12 2.38 2.25 2.55 2.24 2.69 2.96 -19.96%
P/EPS 6.44 7.51 7.15 7.47 7.02 8.57 8.77 -18.62%
EY 15.52 13.32 13.99 13.40 14.25 11.66 11.40 22.85%
DY 0.00 8.20 3.20 0.00 0.00 6.47 6.62 -
P/NAPS 0.95 0.98 1.03 1.14 1.12 1.10 1.24 -16.28%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 -
Price 1.25 1.24 1.24 1.30 1.29 1.34 1.28 -
P/RPS 2.14 2.42 2.32 2.57 2.22 2.82 2.89 -18.16%
P/EPS 6.50 7.63 7.39 7.52 6.97 8.97 8.57 -16.84%
EY 15.39 13.11 13.54 13.29 14.36 11.14 11.67 20.27%
DY 0.00 8.06 3.10 0.00 0.00 6.18 6.77 -
P/NAPS 0.96 0.99 1.06 1.15 1.11 1.16 1.21 -14.31%

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
Post a Comment