[YNHPROP] QoQ Cumulative 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- -68.53%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 255,060 184,800 95,830 51,160 168,709 129,057 78,452 118.99%
PBT 93,718 71,999 46,710 23,337 75,008 55,472 37,199 84.84%
Tax -24,233 -19,103 -12,110 -6,479 -21,440 -14,886 -10,427 75.18%
NP 69,485 52,896 34,600 16,858 53,568 40,586 26,772 88.53%
-
NP to SH 69,485 52,896 34,600 16,858 53,568 40,586 26,772 88.53%
-
Tax Rate 25.86% 26.53% 25.93% 27.76% 28.58% 26.84% 28.03% -
Total Cost 185,575 131,904 61,230 34,302 115,141 88,471 51,680 133.94%
-
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 35,123 17,545 - 32,956 9,284 - -
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% 11.32% 7.70% 3.70% 13.00% 10.76% 7.65% -
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 52.61 27.31 14.60 51.19 40.03 25.32 101.25%
EPS 19.75 15.06 9.86 4.81 16.26 12.59 8.64 73.26%
DPS 10.00 10.00 5.00 0.00 10.00 2.88 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 68.20 49.41 25.62 13.68 45.11 34.51 20.98 118.97%
EPS 18.58 14.14 9.25 4.51 14.32 10.85 7.16 88.50%
DPS 9.41 9.39 4.69 0.00 8.81 2.48 0.00 -
NAPS 1.2982 1.2491 1.2011 1.2183 1.1016 1.0085 0.9363 24.26%
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 2.47 4.69 8.49 2.38 3.00 5.10 -31.92%
P/EPS 10.48 8.63 12.98 25.78 7.51 9.53 14.93 -20.96%
EY 9.54 11.58 7.70 3.88 13.32 10.49 6.70 26.48%
DY 4.83 7.69 3.91 0.00 8.20 2.40 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 2.60 4.69 8.56 2.42 3.10 5.13 -35.54%
P/EPS 9.72 9.10 12.98 25.99 7.63 9.85 15.05 -25.22%
EY 10.29 10.99 7.70 3.85 13.11 10.15 6.65 33.67%
DY 5.21 7.30 3.91 0.00 8.06 2.32 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