[YNHPROP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.12%
YoY- 32.44%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 68,548 57,627 70,260 88,970 44,670 51,160 39,652 44.18%
PBT 29,681 28,141 21,719 25,289 23,373 23,337 19,535 32.26%
Tax -7,193 -7,283 -5,130 -6,994 -5,631 -6,479 -6,553 6.42%
NP 22,488 20,858 16,589 18,295 17,742 16,858 12,982 44.38%
-
NP to SH 22,488 20,858 16,589 18,295 17,742 16,858 12,982 44.38%
-
Tax Rate 24.23% 25.88% 23.62% 27.66% 24.09% 27.76% 33.54% -
Total Cost 46,060 36,769 53,671 70,675 26,928 34,302 26,670 44.09%
-
Net Worth 579,512 514,355 353,432 467,929 449,698 455,621 350,827 39.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 18,223 - - 17,591 17,566 - - -
Div Payout % 81.04% - - 96.15% 99.01% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 579,512 514,355 353,432 467,929 449,698 455,621 350,827 39.86%
NOSH 364,473 354,727 353,432 351,826 351,326 350,478 350,827 2.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.81% 36.19% 23.61% 20.56% 39.72% 32.95% 32.74% -
ROE 3.88% 4.06% 4.69% 3.91% 3.95% 3.70% 3.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.81 16.25 19.88 25.29 12.71 14.60 11.30 40.58%
EPS 6.17 5.88 4.73 5.20 5.05 4.81 3.70 40.75%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.59 1.45 1.00 1.33 1.28 1.30 1.00 36.34%
Adjusted Per Share Value based on latest NOSH - 351,826
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.33 15.41 18.79 23.79 11.94 13.68 10.60 44.21%
EPS 6.01 5.58 4.44 4.89 4.74 4.51 3.47 44.36%
DPS 4.87 0.00 0.00 4.70 4.70 0.00 0.00 -
NAPS 1.5496 1.3754 0.9451 1.2512 1.2025 1.2183 0.9381 39.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.88 2.26 2.07 1.30 1.28 1.24 1.22 -
P/RPS 15.31 13.91 10.41 5.14 10.07 8.49 10.79 26.35%
P/EPS 46.68 38.44 44.10 25.00 25.35 25.78 32.97 26.16%
EY 2.14 2.60 2.27 4.00 3.95 3.88 3.03 -20.74%
DY 1.74 0.00 0.00 3.85 3.91 0.00 0.00 -
P/NAPS 1.81 1.56 2.07 0.98 1.00 0.95 1.22 30.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 16/04/07 12/02/07 30/10/06 29/08/06 26/04/06 21/02/06 -
Price 2.50 3.12 1.92 1.37 1.28 1.25 1.24 -
P/RPS 13.29 19.21 9.66 5.42 10.07 8.56 10.97 13.68%
P/EPS 40.52 53.06 40.91 26.35 25.35 25.99 33.51 13.53%
EY 2.47 1.88 2.44 3.80 3.95 3.85 2.98 -11.79%
DY 2.00 0.00 0.00 3.65 3.91 0.00 0.00 -
P/NAPS 1.57 2.15 1.92 1.03 1.00 0.96 1.24 17.08%

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