[YNHPROP] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[YNHPROP] YNH PROPERTY BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 7.32%

YoY- 30.56%

Quarter Report

YNHPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	261,527	255,060	224,452	186,087	178,391	168,709	166,306	35.26%
YoY %	2.54%	13.64%	20.62%	4.31%	5.74%	1.44%	-	-
Horiz. %	157.26%	153.37%	134.96%	111.89%	107.27%	101.44%	100.00%	-
PBT	98,522	93,718	91,534	84,519	80,330	75,007	68,576	27.35%
YoY %	5.13%	2.39%	8.30%	5.21%	7.10%	9.38%	-	-
Horiz. %	143.67%	136.66%	133.48%	123.25%	117.14%	109.38%	100.00%	-
Tax	-25,038	-24,234	-25,657	-23,123	-23,119	-21,439	-18,248	23.50%
YoY %	-3.32%	5.55%	-10.96%	-0.02%	-7.84%	-17.49%	-	-
Horiz. %	137.21%	132.80%	140.60%	126.72%	126.69%	117.49%	100.00%	-
NP	73,484	69,484	65,877	61,396	57,211	53,568	50,328	28.73%
YoY %	5.76%	5.48%	7.30%	7.32%	6.80%	6.44%	-	-
Horiz. %	146.01%	138.06%	130.90%	121.99%	113.68%	106.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,484	69,484	65,877	61,396	57,211	53,568	50,328	28.73%
YoY %	5.76%	5.48%	7.30%	7.32%	6.80%	6.44%	-	-
Horiz. %	146.01%	138.06%	130.90%	121.99%	113.68%	106.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	25.86%	28.03%	27.36%	28.78%	28.58%	26.61%	-
YoY %	-1.74%	-7.74%	2.45%	-4.93%	0.70%	7.40%	-	-
Horiz. %	95.49%	97.18%	105.34%	102.82%	108.15%	107.40%	100.00%	-
Total Cost	188,043	185,576	158,575	124,691	121,180	115,141	115,978	38.05%
YoY %	1.33%	17.03%	27.17%	2.90%	5.24%	-0.72%	-	-
Horiz. %	162.14%	160.01%	136.73%	107.51%	104.49%	99.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	514,355	353,432	467,929	449,698	455,621	350,827	406,089	17.08%
YoY %	45.53%	-24.47%	4.05%	-1.30%	29.87%	-13.61%	-	-
Horiz. %	126.66%	87.03%	115.23%	110.74%	112.20%	86.39%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	35,157	35,157	35,157	38,391	34,181	34,181	46,405	-16.90%
YoY %	0.00%	0.00%	-8.42%	12.32%	0.00%	-26.34%	-	-
Horiz. %	75.76%	75.76%	75.76%	82.73%	73.66%	73.66%	100.00%	-
Div Payout %	47.84%	50.60%	53.37%	62.53%	59.75%	63.81%	92.21%	-
YoY %	-5.45%	-5.19%	-14.65%	4.65%	-6.36%	-30.80%	-	-
Horiz. %	51.88%	54.87%	57.88%	67.81%	64.80%	69.20%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	514,355	353,432	467,929	449,698	455,621	350,827	406,089	17.08%
YoY %	45.53%	-24.47%	4.05%	-1.30%	29.87%	-13.61%	-	-
Horiz. %	126.66%	87.03%	115.23%	110.74%	112.20%	86.39%	100.00%	-
NOSH	354,727	353,432	351,826	351,326	350,478	350,827	347,085	1.46%
YoY %	0.37%	0.46%	0.14%	0.24%	-0.10%	1.08%	-	-
Horiz. %	102.20%	101.83%	101.37%	101.22%	100.98%	101.08%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	28.10%	27.24%	29.35%	32.99%	32.07%	31.75%	30.26%	-
YoY %	3.16%	-7.19%	-11.03%	2.87%	1.01%	4.92%	-	-
Horiz. %	92.86%	90.02%	96.99%	109.02%	105.98%	104.92%	100.00%	-
ROE	14.29%	19.66%	14.08%	13.65%	12.56%	15.27%	12.39%	-
YoY %	-27.31%	39.63%	3.15%	8.68%	-17.75%	23.24%	-	-
Horiz. %	115.33%	158.68%	113.64%	110.17%	101.37%	123.24%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	73.73	72.17	63.80	52.97	50.90	48.09	47.92	33.31%
YoY %	2.16%	13.12%	20.45%	4.07%	5.84%	0.35%	-	-
Horiz. %	153.86%	150.61%	133.14%	110.54%	106.22%	100.35%	100.00%	-
EPS	20.72	19.66	18.72	17.48	16.32	15.27	14.50	26.89%
YoY %	5.39%	5.02%	7.09%	7.11%	6.88%	5.31%	-	-
Horiz. %	142.90%	135.59%	129.10%	120.55%	112.55%	105.31%	100.00%	-
DPS	10.00	10.00	10.00	11.00	9.75	9.74	13.37	-17.61%
YoY %	0.00%	0.00%	-9.09%	12.82%	0.10%	-27.15%	-	-
Horiz. %	74.79%	74.79%	74.79%	82.27%	72.92%	72.85%	100.00%	-
NAPS	1.45	1.00	1.33	1.28	1.30	1.00	1.17	15.39%
YoY %	45.00%	-24.81%	3.91%	-1.54%	30.00%	-14.53%	-	-
Horiz. %	123.93%	85.47%	113.68%	109.40%	111.11%	85.47%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 351,326
RPS	49.44	48.22	42.43	35.18	33.72	31.89	31.44	35.26%
YoY %	2.53%	13.65%	20.61%	4.33%	5.74%	1.43%	-	-
Horiz. %	157.25%	153.37%	134.96%	111.90%	107.25%	101.43%	100.00%	-
EPS	13.89	13.13	12.45	11.61	10.81	10.13	9.51	28.76%
YoY %	5.79%	5.46%	7.24%	7.40%	6.71%	6.52%	-	-
Horiz. %	146.06%	138.07%	130.91%	122.08%	113.67%	106.52%	100.00%	-
DPS	6.65	6.65	6.65	7.26	6.46	6.46	8.77	-16.86%
YoY %	0.00%	0.00%	-8.40%	12.38%	0.00%	-26.34%	-	-
Horiz. %	75.83%	75.83%	75.83%	82.78%	73.66%	73.66%	100.00%	-
NAPS	0.9723	0.6681	0.8846	0.8501	0.8613	0.6632	0.7677	17.07%
YoY %	45.53%	-24.47%	4.06%	-1.30%	29.87%	-13.61%	-	-
Horiz. %	126.65%	87.03%	115.23%	110.73%	112.19%	86.39%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.26	2.07	1.30	1.28	1.24	1.22	1.20	-
P/RPS	3.07	2.87	2.04	2.42	2.44	2.54	2.50	14.68%
YoY %	6.97%	40.69%	-15.70%	-0.82%	-3.94%	1.60%	-	-
Horiz. %	122.80%	114.80%	81.60%	96.80%	97.60%	101.60%	100.00%	-
P/EPS	10.91	10.53	6.94	7.32	7.60	7.99	8.28	20.20%
YoY %	3.61%	51.73%	-5.19%	-3.68%	-4.88%	-3.50%	-	-
Horiz. %	131.76%	127.17%	83.82%	88.41%	91.79%	96.50%	100.00%	-
EY	9.17	9.50	14.40	13.65	13.16	12.52	12.08	-16.79%
YoY %	-3.47%	-34.03%	5.49%	3.72%	5.11%	3.64%	-	-
Horiz. %	75.91%	78.64%	119.21%	113.00%	108.94%	103.64%	100.00%	-
DY	4.42	4.83	7.69	8.59	7.87	7.99	11.14	-46.03%
YoY %	-8.49%	-37.19%	-10.48%	9.15%	-1.50%	-28.28%	-	-
Horiz. %	39.68%	43.36%	69.03%	77.11%	70.65%	71.72%	100.00%	-
P/NAPS	1.56	2.07	0.98	1.00	0.95	1.22	1.03	31.91%
YoY %	-24.64%	111.22%	-2.00%	5.26%	-22.13%	18.45%	-	-
Horiz. %	151.46%	200.97%	95.15%	97.09%	92.23%	118.45%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	16/04/07	12/02/07	30/10/06	29/08/06	26/04/06	21/02/06	17/10/05	-
Price	3.12	1.92	1.37	1.28	1.25	1.24	1.24	-
P/RPS	4.23	2.66	2.15	2.42	2.46	2.58	2.59	38.72%
YoY %	59.02%	23.72%	-11.16%	-1.63%	-4.65%	-0.39%	-	-
Horiz. %	163.32%	102.70%	83.01%	93.44%	94.98%	99.61%	100.00%	-
P/EPS	15.06	9.77	7.32	7.32	7.66	8.12	8.55	45.90%
YoY %	54.15%	33.47%	0.00%	-4.44%	-5.67%	-5.03%	-	-
Horiz. %	176.14%	114.27%	85.61%	85.61%	89.59%	94.97%	100.00%	-
EY	6.64	10.24	13.67	13.65	13.06	12.31	11.69	-31.43%
YoY %	-35.16%	-25.09%	0.15%	4.52%	6.09%	5.30%	-	-
Horiz. %	56.80%	87.60%	116.94%	116.77%	111.72%	105.30%	100.00%	-
DY	3.21	5.21	7.30	8.59	7.80	7.86	10.78	-55.44%
YoY %	-38.39%	-28.63%	-15.02%	10.13%	-0.76%	-27.09%	-	-
Horiz. %	29.78%	48.33%	67.72%	79.68%	72.36%	72.91%	100.00%	-
P/NAPS	2.15	1.92	1.03	1.00	0.96	1.24	1.06	60.30%
YoY %	11.98%	86.41%	3.00%	4.17%	-22.58%	16.98%	-	-
Horiz. %	202.83%	181.13%	97.17%	94.34%	90.57%	116.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos