[YNHPROP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 31.99%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 184,800 95,830 51,160 168,709 129,057 78,452 41,478 170.51%
PBT 71,999 46,710 23,337 75,008 55,472 37,199 18,014 151.63%
Tax -19,103 -12,110 -6,479 -21,440 -14,886 -10,427 -4,799 150.95%
NP 52,896 34,600 16,858 53,568 40,586 26,772 13,215 151.88%
-
NP to SH 52,896 34,600 16,858 53,568 40,586 26,772 13,215 151.88%
-
Tax Rate 26.53% 25.93% 27.76% 28.58% 26.84% 28.03% 26.64% -
Total Cost 131,904 61,230 34,302 115,141 88,471 51,680 28,263 179.00%
-
Net Worth 467,142 449,168 455,621 411,960 377,169 350,143 331,088 25.77%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 35,123 17,545 - 32,956 9,284 - - -
Div Payout % 66.40% 50.71% - 61.52% 22.88% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 467,142 449,168 455,621 411,960 377,169 350,143 331,088 25.77%
NOSH 351,235 350,912 350,478 329,568 322,366 309,861 285,421 14.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 28.62% 36.11% 32.95% 31.75% 31.45% 34.13% 31.86% -
ROE 11.32% 7.70% 3.70% 13.00% 10.76% 7.65% 3.99% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.61 27.31 14.60 51.19 40.03 25.32 14.53 135.61%
EPS 15.06 9.86 4.81 16.26 12.59 8.64 4.63 119.37%
DPS 10.00 5.00 0.00 10.00 2.88 0.00 0.00 -
NAPS 1.33 1.28 1.30 1.25 1.17 1.13 1.16 9.53%
Adjusted Per Share Value based on latest NOSH - 350,827
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.41 25.62 13.68 45.11 34.51 20.98 11.09 170.51%
EPS 14.14 9.25 4.51 14.32 10.85 7.16 3.53 152.00%
DPS 9.39 4.69 0.00 8.81 2.48 0.00 0.00 -
NAPS 1.2491 1.2011 1.2183 1.1016 1.0085 0.9363 0.8853 25.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.30 1.28 1.24 1.22 1.20 1.29 1.30 -
P/RPS 2.47 4.69 8.49 2.38 3.00 5.10 8.95 -57.57%
P/EPS 8.63 12.98 25.78 7.51 9.53 14.93 28.08 -54.42%
EY 11.58 7.70 3.88 13.32 10.49 6.70 3.56 119.37%
DY 7.69 3.91 0.00 8.20 2.40 0.00 0.00 -
P/NAPS 0.98 1.00 0.95 0.98 1.03 1.14 1.12 -8.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 29/08/06 26/04/06 21/02/06 17/10/05 01/08/05 26/04/05 -
Price 1.37 1.28 1.25 1.24 1.24 1.30 1.29 -
P/RPS 2.60 4.69 8.56 2.42 3.10 5.13 8.88 -55.87%
P/EPS 9.10 12.98 25.99 7.63 9.85 15.05 27.86 -52.53%
EY 10.99 7.70 3.85 13.11 10.15 6.65 3.59 110.68%
DY 7.30 3.91 0.00 8.06 2.32 0.00 0.00 -
P/NAPS 1.03 1.00 0.96 0.99 1.06 1.15 1.11 -4.86%

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