[YNHPROP] YoY 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- -6.02%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 34,328 108,045 70,260 39,652 37,249 27,891 34,330 -0.00%
PBT 15,242 30,249 21,719 19,535 13,104 -5,511 4,588 22.13%
Tax -4,058 -8,664 -5,130 -6,553 -3,362 -2,491 -588 37.94%
NP 11,184 21,585 16,589 12,982 9,742 -8,002 4,000 18.67%
-
NP to SH 11,184 21,585 16,589 12,982 9,742 -8,002 4,000 18.67%
-
Tax Rate 26.62% 28.64% 23.62% 33.54% 25.66% - 12.82% -
Total Cost 23,144 86,460 53,671 26,670 27,507 35,893 30,330 -4.40%
-
Net Worth 610,368 670,831 353,432 350,827 284,696 80,786 -590,673 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 12,223 2,507 - -
Div Payout % - - - - 125.47% 0.00% - -
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 610,368 670,831 353,432 350,827 284,696 80,786 -590,673 -
NOSH 365,490 394,606 353,432 350,827 261,189 69,643 207,253 9.90%
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 32.58% 19.98% 23.61% 32.74% 26.15% -28.69% 11.65% -
ROE 1.83% 3.22% 4.69% 3.70% 3.42% -9.91% 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 9.39 27.38 19.88 11.30 14.26 40.05 16.56 -9.01%
EPS 3.06 5.47 4.73 3.70 3.73 -11.49 1.93 7.97%
DPS 0.00 0.00 0.00 0.00 4.68 3.60 0.00 -
NAPS 1.67 1.70 1.00 1.00 1.09 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 6.49 20.42 13.28 7.50 7.04 5.27 6.49 0.00%
EPS 2.11 4.08 3.14 2.45 1.84 -1.51 0.76 18.53%
DPS 0.00 0.00 0.00 0.00 2.31 0.47 0.00 -
NAPS 1.1538 1.2681 0.6681 0.6632 0.5382 0.1527 -1.1166 -
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 12.03 9.86 10.41 10.79 8.98 2.72 0.00 -
P/EPS 36.93 49.36 44.10 32.97 34.32 -9.49 0.00 -
EY 2.71 2.03 2.27 3.03 2.91 -10.54 0.00 -
DY 0.00 0.00 0.00 0.00 3.66 3.30 0.00 -
P/NAPS 0.68 1.59 2.07 1.22 1.17 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 10.65 9.46 9.66 10.97 9.40 3.25 0.00 -
P/EPS 32.68 47.35 40.91 33.51 35.93 -11.31 -117.42 -
EY 3.06 2.11 2.44 2.98 2.78 -8.84 -0.85 -
DY 0.00 0.00 0.00 0.00 3.49 2.77 0.00 -
P/NAPS 0.60 1.52 1.92 1.24 1.23 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