[YNHPROP] QoQ Annualized Quarter 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- 2.62%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 230,508 255,060 246,400 191,660 204,640 168,709 172,076 21.54%
PBT 112,564 93,718 95,998 93,420 93,348 75,008 73,962 32.34%
Tax -29,132 -24,233 -25,470 -24,220 -25,916 -21,440 -19,848 29.18%
NP 83,432 69,485 70,528 69,200 67,432 53,568 54,114 33.49%
-
NP to SH 83,432 69,485 70,528 69,200 67,432 53,568 54,114 33.49%
-
Tax Rate 25.88% 25.86% 26.53% 25.93% 27.76% 28.58% 26.84% -
Total Cost 147,076 185,575 175,872 122,460 137,208 115,141 117,961 15.85%
-
Net Worth 514,355 485,493 467,142 449,168 455,621 411,960 377,169 22.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 35,180 46,831 35,091 - 32,956 12,378 -
Div Payout % - 50.63% 66.40% 50.71% - 61.52% 22.88% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 514,355 485,493 467,142 449,168 455,621 411,960 377,169 22.99%
NOSH 354,727 351,807 351,235 350,912 350,478 329,568 322,366 6.59%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 36.19% 27.24% 28.62% 36.11% 32.95% 31.75% 31.45% -
ROE 16.22% 14.31% 15.10% 15.41% 14.80% 13.00% 14.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 64.98 72.50 70.15 54.62 58.39 51.19 53.38 14.02%
EPS 23.52 19.75 20.08 19.72 19.24 16.26 16.79 25.22%
DPS 0.00 10.00 13.33 10.00 0.00 10.00 3.84 -
NAPS 1.45 1.38 1.33 1.28 1.30 1.25 1.17 15.39%
Adjusted Per Share Value based on latest NOSH - 351,326
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 61.64 68.20 65.89 51.25 54.72 45.11 46.01 21.54%
EPS 22.31 18.58 18.86 18.50 18.03 14.32 14.47 33.49%
DPS 0.00 9.41 12.52 9.38 0.00 8.81 3.31 -
NAPS 1.3754 1.2982 1.2491 1.2011 1.2183 1.1016 1.0085 23.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.26 2.07 1.30 1.28 1.24 1.22 1.20 -
P/RPS 3.48 2.86 1.85 2.34 2.12 2.38 2.25 33.77%
P/EPS 9.61 10.48 6.47 6.49 6.44 7.51 7.15 21.81%
EY 10.41 9.54 15.45 15.41 15.52 13.32 13.99 -17.89%
DY 0.00 4.83 10.26 7.81 0.00 8.20 3.20 -
P/NAPS 1.56 1.50 0.98 1.00 0.95 0.98 1.03 31.91%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/04/07 12/02/07 30/10/06 29/08/06 26/04/06 21/02/06 17/10/05 -
Price 3.12 1.92 1.37 1.28 1.25 1.24 1.24 -
P/RPS 4.80 2.65 1.95 2.34 2.14 2.42 2.32 62.44%
P/EPS 13.27 9.72 6.82 6.49 6.50 7.63 7.39 47.78%
EY 7.54 10.29 14.66 15.41 15.39 13.11 13.54 -32.33%
DY 0.00 5.21 9.73 7.81 0.00 8.06 3.10 -
P/NAPS 2.15 1.39 1.03 1.00 0.96 0.99 1.06 60.30%

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