[YNHPROP] QoQ 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- 1.9%
YoY- 31.41%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 44,670 51,160 39,652 50,605 36,974 41,478 37,249 12.91%
PBT 23,373 23,337 19,535 18,274 19,184 18,014 13,104 47.23%
Tax -5,631 -6,479 -6,553 -4,460 -5,627 -4,799 -3,362 41.16%
NP 17,742 16,858 12,982 13,814 13,557 13,215 9,742 49.29%
-
NP to SH 17,742 16,858 12,982 13,814 13,557 13,215 9,742 49.29%
-
Tax Rate 24.09% 27.76% 33.54% 24.41% 29.33% 26.64% 25.66% -
Total Cost 26,928 34,302 26,670 36,791 23,417 28,263 27,507 -1.41%
-
Net Worth 449,698 455,621 350,827 406,089 377,325 331,088 284,696 35.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 17,566 - - 9,996 - - 12,223 27.43%
Div Payout % 99.01% - - 72.36% - - 125.47% -
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 449,698 455,621 350,827 406,089 377,325 331,088 284,696 35.74%
NOSH 351,326 350,478 350,827 347,085 333,916 285,421 261,189 21.91%
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 39.72% 32.95% 32.74% 27.30% 36.67% 31.86% 26.15% -
ROE 3.95% 3.70% 3.70% 3.40% 3.59% 3.99% 3.42% -
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 12.71 14.60 11.30 14.58 11.07 14.53 14.26 -7.40%
EPS 5.05 4.81 3.70 3.98 4.06 4.63 3.73 22.45%
DPS 5.00 0.00 0.00 2.88 0.00 0.00 4.68 4.52%
NAPS 1.28 1.30 1.00 1.17 1.13 1.16 1.09 11.33%
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 11.94 13.68 10.60 13.53 9.89 11.09 9.96 12.88%
EPS 4.74 4.51 3.47 3.69 3.63 3.53 2.60 49.39%
DPS 4.70 0.00 0.00 2.67 0.00 0.00 3.27 27.44%
NAPS 1.2025 1.2183 0.9381 1.0859 1.0089 0.8853 0.7613 35.74%
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 10.07 8.49 10.79 8.23 11.65 8.95 8.98 7.95%
P/EPS 25.35 25.78 32.97 30.15 31.77 28.08 34.32 -18.33%
EY 3.95 3.88 3.03 3.32 3.15 3.56 2.91 22.66%
DY 3.91 0.00 0.00 2.40 0.00 0.00 3.66 4.51%
P/NAPS 1.00 0.95 1.22 1.03 1.14 1.12 1.17 -9.96%
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 10.07 8.56 10.97 8.50 11.74 8.88 9.40 4.71%
P/EPS 25.35 25.99 33.51 31.16 32.02 27.86 35.93 -20.79%
EY 3.95 3.85 2.98 3.21 3.12 3.59 2.78 26.46%
DY 3.91 0.00 0.00 2.32 0.00 0.00 3.49 7.89%
P/NAPS 1.00 0.96 1.24 1.06 1.15 1.11 1.23 -12.92%

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