[YNHPROP] QoQ 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- -6.02%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,970 44,670 51,160 39,652 50,605 36,974 41,478 66.24%
PBT 25,289 23,373 23,337 19,535 18,274 19,184 18,014 25.35%
Tax -6,994 -5,631 -6,479 -6,553 -4,460 -5,627 -4,799 28.51%
NP 18,295 17,742 16,858 12,982 13,814 13,557 13,215 24.19%
-
NP to SH 18,295 17,742 16,858 12,982 13,814 13,557 13,215 24.19%
-
Tax Rate 27.66% 24.09% 27.76% 33.54% 24.41% 29.33% 26.64% -
Total Cost 70,675 26,928 34,302 26,670 36,791 23,417 28,263 84.12%
-
Net Worth 467,929 449,698 455,621 350,827 406,089 377,325 331,088 25.91%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,591 17,566 - - 9,996 - - -
Div Payout % 96.15% 99.01% - - 72.36% - - -
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 467,929 449,698 455,621 350,827 406,089 377,325 331,088 25.91%
NOSH 351,826 351,326 350,478 350,827 347,085 333,916 285,421 14.94%
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 20.56% 39.72% 32.95% 32.74% 27.30% 36.67% 31.86% -
ROE 3.91% 3.95% 3.70% 3.70% 3.40% 3.59% 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 25.29 12.71 14.60 11.30 14.58 11.07 14.53 44.64%
EPS 5.20 5.05 4.81 3.70 3.98 4.06 4.63 8.03%
DPS 5.00 5.00 0.00 0.00 2.88 0.00 0.00 -
NAPS 1.33 1.28 1.30 1.00 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 23.79 11.94 13.68 10.60 13.53 9.89 11.09 66.25%
EPS 4.89 4.74 4.51 3.47 3.69 3.63 3.53 24.24%
DPS 4.70 4.70 0.00 0.00 2.67 0.00 0.00 -
NAPS 1.2512 1.2025 1.2183 0.9381 1.0859 1.0089 0.8853 25.91%
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 5.14 10.07 8.49 10.79 8.23 11.65 8.95 -30.88%
P/EPS 25.00 25.35 25.78 32.97 30.15 31.77 28.08 -7.44%
EY 4.00 3.95 3.88 3.03 3.32 3.15 3.56 8.07%
DY 3.85 3.91 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.98 1.00 0.95 1.22 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 5.42 10.07 8.56 10.97 8.50 11.74 8.88 -28.02%
P/EPS 26.35 25.35 25.99 33.51 31.16 32.02 27.86 -3.64%
EY 3.80 3.95 3.85 2.98 3.21 3.12 3.59 3.85%
DY 3.65 3.91 0.00 0.00 2.32 0.00 0.00 -
P/NAPS 1.03 1.00 0.96 1.24 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