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

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
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 261,527 255,060 224,452 186,087 178,391 168,709 166,306 35.26%
PBT 98,522 93,718 91,534 84,519 80,330 75,007 68,576 27.35%
Tax -25,038 -24,234 -25,657 -23,123 -23,119 -21,439 -18,248 23.50%
NP 73,484 69,484 65,877 61,396 57,211 53,568 50,328 28.73%
-
NP to SH 73,484 69,484 65,877 61,396 57,211 53,568 50,328 28.73%
-
Tax Rate 25.41% 25.86% 28.03% 27.36% 28.78% 28.58% 26.61% -
Total Cost 188,043 185,576 158,575 124,691 121,180 115,141 115,978 38.05%
-
Net Worth 514,355 353,432 467,929 449,698 455,621 350,827 406,089 17.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 35,157 35,157 35,157 38,391 34,181 34,181 46,405 -16.90%
Div Payout % 47.84% 50.60% 53.37% 62.53% 59.75% 63.81% 92.21% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 514,355 353,432 467,929 449,698 455,621 350,827 406,089 17.08%
NOSH 354,727 353,432 351,826 351,326 350,478 350,827 347,085 1.46%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.10% 27.24% 29.35% 32.99% 32.07% 31.75% 30.26% -
ROE 14.29% 19.66% 14.08% 13.65% 12.56% 15.27% 12.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.73 72.17 63.80 52.97 50.90 48.09 47.92 33.31%
EPS 20.72 19.66 18.72 17.48 16.32 15.27 14.50 26.89%
DPS 10.00 10.00 10.00 11.00 9.75 9.74 13.37 -17.61%
NAPS 1.45 1.00 1.33 1.28 1.30 1.00 1.17 15.39%
Adjusted Per Share Value based on latest NOSH - 351,326
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 69.93 68.20 60.02 49.76 47.70 45.11 44.47 35.26%
EPS 19.65 18.58 17.62 16.42 15.30 14.32 13.46 28.71%
DPS 9.40 9.40 9.40 10.27 9.14 9.14 12.41 -16.91%
NAPS 1.3754 0.9451 1.2512 1.2025 1.2183 0.9381 1.0859 17.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
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%
P/EPS 10.91 10.53 6.94 7.32 7.60 7.99 8.28 20.20%
EY 9.17 9.50 14.40 13.65 13.16 12.52 12.08 -16.79%
DY 4.42 4.83 7.69 8.59 7.87 7.99 11.14 -46.03%
P/NAPS 1.56 2.07 0.98 1.00 0.95 1.22 1.03 31.91%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
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%
P/EPS 15.06 9.77 7.32 7.32 7.66 8.12 8.55 45.90%
EY 6.64 10.24 13.67 13.65 13.06 12.31 11.69 -31.43%
DY 3.21 5.21 7.30 8.59 7.80 7.86 10.78 -55.44%
P/NAPS 2.15 1.92 1.03 1.00 0.96 1.24 1.06 60.30%

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