[YNHPROP] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.59%
YoY- 42.71%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 51,160 39,652 50,605 36,974 41,478 37,249 35,868 26.73%
PBT 23,337 19,535 18,274 19,184 18,014 13,104 14,802 35.49%
Tax -6,479 -6,553 -4,460 -5,627 -4,799 -3,362 -4,290 31.66%
NP 16,858 12,982 13,814 13,557 13,215 9,742 10,512 37.04%
-
NP to SH 16,858 12,982 13,814 13,557 13,215 9,742 10,512 37.04%
-
Tax Rate 27.76% 33.54% 24.41% 29.33% 26.64% 25.66% 28.98% -
Total Cost 34,302 26,670 36,791 23,417 28,263 27,507 25,356 22.34%
-
Net Worth 455,621 350,827 406,089 377,325 331,088 284,696 277,182 39.32%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 9,996 - - 12,223 16,997 -
Div Payout % - - 72.36% - - 125.47% 161.69% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 455,621 350,827 406,089 377,325 331,088 284,696 277,182 39.32%
NOSH 350,478 350,827 347,085 333,916 285,421 261,189 261,492 21.58%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 32.95% 32.74% 27.30% 36.67% 31.86% 26.15% 29.31% -
ROE 3.70% 3.70% 3.40% 3.59% 3.99% 3.42% 3.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.60 11.30 14.58 11.07 14.53 14.26 13.72 4.23%
EPS 4.81 3.70 3.98 4.06 4.63 3.73 4.02 12.71%
DPS 0.00 0.00 2.88 0.00 0.00 4.68 6.50 -
NAPS 1.30 1.00 1.17 1.13 1.16 1.09 1.06 14.58%
Adjusted Per Share Value based on latest NOSH - 333,916
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.67 7.50 9.57 6.99 7.84 7.04 6.78 26.73%
EPS 3.19 2.45 2.61 2.56 2.50 1.84 1.99 37.00%
DPS 0.00 0.00 1.89 0.00 0.00 2.31 3.21 -
NAPS 0.8613 0.6632 0.7677 0.7133 0.6259 0.5382 0.524 39.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.24 1.22 1.20 1.29 1.30 1.28 1.31 -
P/RPS 8.49 10.79 8.23 11.65 8.95 8.98 9.55 -7.55%
P/EPS 25.78 32.97 30.15 31.77 28.08 34.32 32.59 -14.47%
EY 3.88 3.03 3.32 3.15 3.56 2.91 3.07 16.91%
DY 0.00 0.00 2.40 0.00 0.00 3.66 4.96 -
P/NAPS 0.95 1.22 1.03 1.14 1.12 1.17 1.24 -16.28%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 -
Price 1.25 1.24 1.24 1.30 1.29 1.34 1.28 -
P/RPS 8.56 10.97 8.50 11.74 8.88 9.40 9.33 -5.58%
P/EPS 25.99 33.51 31.16 32.02 27.86 35.93 31.84 -12.66%
EY 3.85 2.98 3.21 3.12 3.59 2.78 3.14 14.57%
DY 0.00 0.00 2.32 0.00 0.00 3.49 5.08 -
P/NAPS 0.96 1.24 1.06 1.15 1.11 1.23 1.21 -14.31%

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