[YNHPROP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
17-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.6%
YoY- 41.96%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 95,830 51,160 168,709 129,057 78,452 41,478 121,985 -14.89%
PBT 46,710 23,337 75,008 55,472 37,199 18,014 51,008 -5.71%
Tax -12,110 -6,479 -21,440 -14,886 -10,427 -4,799 -12,678 -3.01%
NP 34,600 16,858 53,568 40,586 26,772 13,215 38,330 -6.61%
-
NP to SH 34,600 16,858 53,568 40,586 26,772 13,215 38,330 -6.61%
-
Tax Rate 25.93% 27.76% 28.58% 26.84% 28.03% 26.64% 24.85% -
Total Cost 61,230 34,302 115,141 88,471 51,680 28,263 83,655 -18.82%
-
Net Worth 449,168 455,621 411,960 377,169 350,143 331,088 297,800 31.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 17,545 - 32,956 9,284 - - 21,256 -12.03%
Div Payout % 50.71% - 61.52% 22.88% - - 55.46% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 449,168 455,621 411,960 377,169 350,143 331,088 297,800 31.61%
NOSH 350,912 350,478 329,568 322,366 309,861 285,421 256,724 23.23%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.11% 32.95% 31.75% 31.45% 34.13% 31.86% 31.42% -
ROE 7.70% 3.70% 13.00% 10.76% 7.65% 3.99% 12.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.31 14.60 51.19 40.03 25.32 14.53 47.52 -30.94%
EPS 9.86 4.81 16.26 12.59 8.64 4.63 14.93 -24.22%
DPS 5.00 0.00 10.00 2.88 0.00 0.00 8.28 -28.62%
NAPS 1.28 1.30 1.25 1.17 1.13 1.16 1.16 6.80%
Adjusted Per Share Value based on latest NOSH - 347,085
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.62 13.68 45.11 34.51 20.98 11.09 32.62 -14.91%
EPS 9.25 4.51 14.32 10.85 7.16 3.53 10.25 -6.63%
DPS 4.69 0.00 8.81 2.48 0.00 0.00 5.68 -12.01%
NAPS 1.2011 1.2183 1.1016 1.0085 0.9363 0.8853 0.7963 31.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.28 1.24 1.22 1.20 1.29 1.30 1.28 -
P/RPS 4.69 8.49 2.38 3.00 5.10 8.95 2.69 45.00%
P/EPS 12.98 25.78 7.51 9.53 14.93 28.08 8.57 31.98%
EY 7.70 3.88 13.32 10.49 6.70 3.56 11.66 -24.22%
DY 3.91 0.00 8.20 2.40 0.00 0.00 6.47 -28.58%
P/NAPS 1.00 0.95 0.98 1.03 1.14 1.12 1.10 -6.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/04/06 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 -
Price 1.28 1.25 1.24 1.24 1.30 1.29 1.34 -
P/RPS 4.69 8.56 2.42 3.10 5.13 8.88 2.82 40.50%
P/EPS 12.98 25.99 7.63 9.85 15.05 27.86 8.97 28.02%
EY 7.70 3.85 13.11 10.15 6.65 3.59 11.14 -21.87%
DY 3.91 0.00 8.06 2.32 0.00 0.00 6.18 -26.36%
P/NAPS 1.00 0.96 0.99 1.06 1.15 1.11 1.16 -9.44%

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