[YNHPROP] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 35.65%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,652 50,605 36,974 41,478 37,249 35,868 21,318 51.07%
PBT 19,535 18,274 19,184 18,014 13,104 14,802 11,210 44.66%
Tax -6,553 -4,460 -5,627 -4,799 -3,362 -4,290 -1,710 144.28%
NP 12,982 13,814 13,557 13,215 9,742 10,512 9,500 23.07%
-
NP to SH 12,982 13,814 13,557 13,215 9,742 10,512 9,500 23.07%
-
Tax Rate 33.54% 24.41% 29.33% 26.64% 25.66% 28.98% 15.25% -
Total Cost 26,670 36,791 23,417 28,263 27,507 25,356 11,818 71.79%
-
Net Worth 350,827 406,089 377,325 331,088 284,696 277,182 243,825 27.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 9,996 - - 12,223 16,997 - -
Div Payout % - 72.36% - - 125.47% 161.69% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 350,827 406,089 377,325 331,088 284,696 277,182 243,825 27.36%
NOSH 350,827 347,085 333,916 285,421 261,189 261,492 230,024 32.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 32.74% 27.30% 36.67% 31.86% 26.15% 29.31% 44.56% -
ROE 3.70% 3.40% 3.59% 3.99% 3.42% 3.79% 3.90% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.30 14.58 11.07 14.53 14.26 13.72 9.27 14.07%
EPS 3.70 3.98 4.06 4.63 3.73 4.02 4.13 -7.04%
DPS 0.00 2.88 0.00 0.00 4.68 6.50 0.00 -
NAPS 1.00 1.17 1.13 1.16 1.09 1.06 1.06 -3.79%
Adjusted Per Share Value based on latest NOSH - 285,421
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.50 9.57 6.99 7.84 7.04 6.78 4.03 51.12%
EPS 2.45 2.61 2.56 2.50 1.84 1.99 1.80 22.74%
DPS 0.00 1.89 0.00 0.00 2.31 3.21 0.00 -
NAPS 0.6632 0.7677 0.7133 0.6259 0.5382 0.524 0.4609 27.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.22 1.20 1.29 1.30 1.28 1.31 1.27 -
P/RPS 10.79 8.23 11.65 8.95 8.98 9.55 13.70 -14.67%
P/EPS 32.97 30.15 31.77 28.08 34.32 32.59 30.75 4.74%
EY 3.03 3.32 3.15 3.56 2.91 3.07 3.25 -4.55%
DY 0.00 2.40 0.00 0.00 3.66 4.96 0.00 -
P/NAPS 1.22 1.03 1.14 1.12 1.17 1.24 1.20 1.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 -
Price 1.24 1.24 1.30 1.29 1.34 1.28 1.24 -
P/RPS 10.97 8.50 11.74 8.88 9.40 9.33 13.38 -12.36%
P/EPS 33.51 31.16 32.02 27.86 35.93 31.84 30.02 7.58%
EY 2.98 3.21 3.12 3.59 2.78 3.14 3.33 -7.11%
DY 0.00 2.32 0.00 0.00 3.49 5.08 0.00 -
P/NAPS 1.24 1.06 1.15 1.11 1.23 1.21 1.17 3.93%

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