[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 37.91%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 168,709 172,076 156,904 165,912 121,985 112,981 97,736 43.75%
PBT 75,008 73,962 74,398 72,056 51,008 50,540 46,204 38.00%
Tax -21,440 -19,848 -20,854 -19,196 -12,678 -12,421 -10,050 65.49%
NP 53,568 54,114 53,544 52,860 38,330 38,118 36,154 29.87%
-
NP to SH 53,568 54,114 53,544 52,860 38,330 38,118 36,154 29.87%
-
Tax Rate 28.58% 26.84% 28.03% 26.64% 24.85% 24.58% 21.75% -
Total Cost 115,141 117,961 103,360 113,052 83,655 74,862 61,582 51.59%
-
Net Worth 411,960 377,169 350,143 331,088 297,800 270,574 267,247 33.33%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 32,956 12,378 - - 21,256 22,122 - -
Div Payout % 61.52% 22.88% - - 55.46% 58.04% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 411,960 377,169 350,143 331,088 297,800 270,574 267,247 33.33%
NOSH 329,568 322,366 309,861 285,421 256,724 255,258 252,119 19.49%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 31.75% 31.45% 34.13% 31.86% 31.42% 33.74% 36.99% -
ROE 13.00% 14.35% 15.29% 15.97% 12.87% 14.09% 13.53% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 51.19 53.38 50.64 58.13 47.52 44.26 38.77 20.29%
EPS 16.26 16.79 17.28 18.52 14.93 14.93 14.34 8.71%
DPS 10.00 3.84 0.00 0.00 8.28 8.67 0.00 -
NAPS 1.25 1.17 1.13 1.16 1.16 1.06 1.06 11.58%
Adjusted Per Share Value based on latest NOSH - 285,421
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.89 32.53 29.66 31.36 23.06 21.36 18.48 43.72%
EPS 10.13 10.23 10.12 9.99 7.25 7.21 6.83 29.96%
DPS 6.23 2.34 0.00 0.00 4.02 4.18 0.00 -
NAPS 0.7788 0.713 0.6619 0.6259 0.563 0.5115 0.5052 33.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.22 1.20 1.29 1.30 1.28 1.31 1.27 -
P/RPS 2.38 2.25 2.55 2.24 2.69 2.96 3.28 -19.20%
P/EPS 7.51 7.15 7.47 7.02 8.57 8.77 8.86 -10.40%
EY 13.32 13.99 13.40 14.25 11.66 11.40 11.29 11.62%
DY 8.20 3.20 0.00 0.00 6.47 6.62 0.00 -
P/NAPS 0.98 1.03 1.14 1.12 1.10 1.24 1.20 -12.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 -
Price 1.24 1.24 1.30 1.29 1.34 1.28 1.24 -
P/RPS 2.42 2.32 2.57 2.22 2.82 2.89 3.20 -16.95%
P/EPS 7.63 7.39 7.52 6.97 8.97 8.57 8.65 -8.00%
EY 13.11 13.54 13.29 14.36 11.14 11.67 11.56 8.72%
DY 8.06 3.10 0.00 0.00 6.18 6.77 0.00 -
P/NAPS 0.99 1.06 1.15 1.11 1.16 1.21 1.17 -10.51%

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