[YNHPROP] QoQ TTM 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- 9.44%
YoY- 120.42%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 178,391 168,709 166,306 151,569 135,913 121,985 112,627 35.91%
PBT 80,330 75,007 68,576 65,104 57,130 51,008 32,393 83.31%
Tax -23,119 -21,439 -18,248 -18,078 -14,161 -12,677 -11,806 56.58%
NP 57,211 53,568 50,328 47,026 42,969 38,331 20,587 97.78%
-
NP to SH 57,211 53,568 50,328 47,026 42,969 38,331 20,587 97.78%
-
Tax Rate 28.78% 28.58% 26.61% 27.77% 24.79% 24.85% 36.45% -
Total Cost 121,180 115,141 115,978 104,543 92,944 83,654 92,040 20.14%
-
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 34,181 34,181 46,405 34,994 21,637 21,637 19,504 45.40%
Div Payout % 59.75% 63.81% 92.21% 74.41% 50.36% 56.45% 94.74% -
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 32.07% 31.75% 30.26% 31.03% 31.62% 31.42% 18.28% -
ROE 12.56% 15.27% 12.39% 12.46% 12.98% 13.46% 7.43% -
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 50.90 48.09 47.92 45.39 47.62 46.70 43.07 11.79%
EPS 16.32 15.27 14.50 14.08 15.05 14.68 7.87 62.68%
DPS 9.75 9.74 13.37 10.48 7.58 8.28 7.46 19.55%
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 47.70 45.11 44.47 40.53 36.34 32.62 30.12 35.90%
EPS 15.30 14.32 13.46 12.57 11.49 10.25 5.50 97.92%
DPS 9.14 9.14 12.41 9.36 5.79 5.79 5.22 45.32%
NAPS 1.2183 0.9381 1.0859 1.0089 0.8853 0.7613 0.7412 39.31%
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 2.44 2.54 2.50 2.84 2.73 2.74 3.04 -13.64%
P/EPS 7.60 7.99 8.28 9.16 8.64 8.72 16.64 -40.72%
EY 13.16 12.52 12.08 10.92 11.58 11.47 6.01 68.70%
DY 7.87 7.99 11.14 8.12 5.83 6.47 5.69 24.16%
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 2.46 2.58 2.59 2.86 2.71 2.87 2.97 -11.81%
P/EPS 7.66 8.12 8.55 9.23 8.57 9.13 16.26 -39.48%
EY 13.06 12.31 11.69 10.83 11.67 10.95 6.15 65.28%
DY 7.80 7.86 10.78 8.06 5.88 6.18 5.83 21.43%
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