[YNHPROP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.92%
YoY- 30.33%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 252,350 230,508 255,060 246,400 191,660 204,640 168,709 30.88%
PBT 115,644 112,564 93,718 95,998 93,420 93,348 75,008 33.56%
Tax -28,950 -29,132 -24,233 -25,470 -24,220 -25,916 -21,440 22.23%
NP 86,694 83,432 69,485 70,528 69,200 67,432 53,568 37.96%
-
NP to SH 86,694 83,432 69,485 70,528 69,200 67,432 53,568 37.96%
-
Tax Rate 25.03% 25.88% 25.86% 26.53% 25.93% 27.76% 28.58% -
Total Cost 165,656 147,076 185,575 175,872 122,460 137,208 115,141 27.52%
-
Net Worth 571,490 514,355 485,493 467,142 449,168 455,621 411,960 24.45%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 35,942 - 35,180 46,831 35,091 - 32,956 5.96%
Div Payout % 41.46% - 50.63% 66.40% 50.71% - 61.52% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 571,490 514,355 485,493 467,142 449,168 455,621 411,960 24.45%
NOSH 359,427 354,727 351,807 351,235 350,912 350,478 329,568 5.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 34.35% 36.19% 27.24% 28.62% 36.11% 32.95% 31.75% -
ROE 15.17% 16.22% 14.31% 15.10% 15.41% 14.80% 13.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.21 64.98 72.50 70.15 54.62 58.39 51.19 23.51%
EPS 24.12 23.52 19.75 20.08 19.72 19.24 16.26 30.16%
DPS 10.00 0.00 10.00 13.33 10.00 0.00 10.00 0.00%
NAPS 1.59 1.45 1.38 1.33 1.28 1.30 1.25 17.44%
Adjusted Per Share Value based on latest NOSH - 351,826
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.70 43.57 48.22 46.58 36.23 38.68 31.89 30.88%
EPS 16.39 15.77 13.14 13.33 13.08 12.75 10.13 37.94%
DPS 6.79 0.00 6.65 8.85 6.63 0.00 6.23 5.92%
NAPS 1.0803 0.9723 0.9178 0.8831 0.8491 0.8613 0.7788 24.45%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.88 2.26 2.07 1.30 1.28 1.24 1.22 -
P/RPS 4.10 3.48 2.86 1.85 2.34 2.12 2.38 43.84%
P/EPS 11.94 9.61 10.48 6.47 6.49 6.44 7.51 36.33%
EY 8.38 10.41 9.54 15.45 15.41 15.52 13.32 -26.64%
DY 3.47 0.00 4.83 10.26 7.81 0.00 8.20 -43.72%
P/NAPS 1.81 1.56 1.50 0.98 1.00 0.95 0.98 50.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 16/04/07 12/02/07 30/10/06 29/08/06 26/04/06 21/02/06 -
Price 2.50 3.12 1.92 1.37 1.28 1.25 1.24 -
P/RPS 3.56 4.80 2.65 1.95 2.34 2.14 2.42 29.43%
P/EPS 10.36 13.27 9.72 6.82 6.49 6.50 7.63 22.68%
EY 9.65 7.54 10.29 14.66 15.41 15.39 13.11 -18.52%
DY 4.00 0.00 5.21 9.73 7.81 0.00 8.06 -37.39%
P/NAPS 1.57 2.15 1.39 1.03 1.00 0.96 0.99 36.10%

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