[YNHPROP] YoY Cumulative 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- 31.99%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 348,666 280,347 255,060 168,709 121,985 91,163 119,278 19.55%
PBT 111,105 109,495 93,718 75,008 51,008 10,727 9,518 50.55%
Tax -30,210 -28,634 -24,233 -21,440 -12,678 -10,677 677 -
NP 80,895 80,861 69,485 53,568 38,330 50 10,195 41.18%
-
NP to SH 80,895 80,861 69,485 53,568 38,330 50 10,195 41.18%
-
Tax Rate 27.19% 26.15% 25.86% 28.58% 24.85% 99.53% -7.11% -
Total Cost 267,771 199,486 185,575 115,141 83,655 91,113 109,083 16.12%
-
Net Worth 620,185 633,439 485,493 411,960 297,800 82,857 -591,766 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 22,552 37,704 35,180 32,956 21,256 - - -
Div Payout % 27.88% 46.63% 50.63% 61.52% 55.46% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 620,185 633,439 485,493 411,960 297,800 82,857 -591,766 -
NOSH 375,870 377,047 351,807 329,568 256,724 71,428 207,637 10.38%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 23.20% 28.84% 27.24% 31.75% 31.42% 0.05% 8.55% -
ROE 13.04% 12.77% 14.31% 13.00% 12.87% 0.06% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 92.76 74.35 72.50 51.19 47.52 127.63 57.45 8.30%
EPS 21.52 21.45 19.75 16.26 14.93 0.07 4.91 27.89%
DPS 6.00 10.00 10.00 10.00 8.28 0.00 0.00 -
NAPS 1.65 1.68 1.38 1.25 1.16 1.16 -2.85 -
Adjusted Per Share Value based on latest NOSH - 350,827
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.91 53.00 48.22 31.89 23.06 17.23 22.55 19.55%
EPS 15.29 15.29 13.14 10.13 7.25 0.01 1.93 41.14%
DPS 4.26 7.13 6.65 6.23 4.02 0.00 0.00 -
NAPS 1.1724 1.1974 0.9178 0.7788 0.563 0.1566 -1.1187 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.13 2.70 2.07 1.22 1.28 1.09 0.00 -
P/RPS 1.22 3.63 2.86 2.38 2.69 0.85 0.00 -
P/EPS 5.25 12.59 10.48 7.51 8.57 1,557.14 0.00 -
EY 19.05 7.94 9.54 13.32 11.66 0.06 0.00 -
DY 5.31 3.70 4.83 8.20 6.47 0.00 0.00 -
P/NAPS 0.68 1.61 1.50 0.98 1.10 0.94 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 12/02/07 21/02/06 21/02/05 20/02/04 28/02/03 -
Price 1.00 2.59 1.92 1.24 1.34 1.30 0.20 -
P/RPS 1.08 3.48 2.65 2.42 2.82 1.02 0.00 -
P/EPS 4.65 12.08 9.72 7.63 8.97 1,857.14 -29.43 -
EY 21.52 8.28 10.29 13.11 11.14 0.05 -3.40 -
DY 6.00 3.86 5.21 8.06 6.18 0.00 0.00 -
P/NAPS 0.61 1.54 1.39 0.99 1.16 1.12 0.00 -

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
Post a Comment