[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 25.88%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 255,060 246,400 191,660 204,640 168,709 172,076 156,904 38.12%
PBT 93,718 95,998 93,420 93,348 75,008 73,962 74,398 16.58%
Tax -24,233 -25,470 -24,220 -25,916 -21,440 -19,848 -20,854 10.49%
NP 69,485 70,528 69,200 67,432 53,568 54,114 53,544 18.91%
-
NP to SH 69,485 70,528 69,200 67,432 53,568 54,114 53,544 18.91%
-
Tax Rate 25.86% 26.53% 25.93% 27.76% 28.58% 26.84% 28.03% -
Total Cost 185,575 175,872 122,460 137,208 115,141 117,961 103,360 47.56%
-
Net Worth 485,493 467,142 449,168 455,621 411,960 377,169 350,143 24.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 35,180 46,831 35,091 - 32,956 12,378 - -
Div Payout % 50.63% 66.40% 50.71% - 61.52% 22.88% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 485,493 467,142 449,168 455,621 411,960 377,169 350,143 24.27%
NOSH 351,807 351,235 350,912 350,478 329,568 322,366 309,861 8.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.24% 28.62% 36.11% 32.95% 31.75% 31.45% 34.13% -
ROE 14.31% 15.10% 15.41% 14.80% 13.00% 14.35% 15.29% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.50 70.15 54.62 58.39 51.19 53.38 50.64 26.94%
EPS 19.75 20.08 19.72 19.24 16.26 16.79 17.28 9.28%
DPS 10.00 13.33 10.00 0.00 10.00 3.84 0.00 -
NAPS 1.38 1.33 1.28 1.30 1.25 1.17 1.13 14.21%
Adjusted Per Share Value based on latest NOSH - 350,478
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.22 46.58 36.23 38.68 31.89 32.53 29.66 38.14%
EPS 13.14 13.33 13.08 12.75 10.13 10.23 10.12 18.96%
DPS 6.65 8.85 6.63 0.00 6.23 2.34 0.00 -
NAPS 0.9178 0.8831 0.8491 0.8613 0.7788 0.713 0.6619 24.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.07 1.30 1.28 1.24 1.22 1.20 1.29 -
P/RPS 2.86 1.85 2.34 2.12 2.38 2.25 2.55 7.92%
P/EPS 10.48 6.47 6.49 6.44 7.51 7.15 7.47 25.24%
EY 9.54 15.45 15.41 15.52 13.32 13.99 13.40 -20.21%
DY 4.83 10.26 7.81 0.00 8.20 3.20 0.00 -
P/NAPS 1.50 0.98 1.00 0.95 0.98 1.03 1.14 20.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 30/10/06 29/08/06 26/04/06 21/02/06 17/10/05 01/08/05 -
Price 1.92 1.37 1.28 1.25 1.24 1.24 1.30 -
P/RPS 2.65 1.95 2.34 2.14 2.42 2.32 2.57 2.05%
P/EPS 9.72 6.82 6.49 6.50 7.63 7.39 7.52 18.60%
EY 10.29 14.66 15.41 15.39 13.11 13.54 13.29 -15.64%
DY 5.21 9.73 7.81 0.00 8.06 3.10 0.00 -
P/NAPS 1.39 1.03 1.00 0.96 0.99 1.06 1.15 13.43%

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