[YNHPROP] QoQ 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- 29.86%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
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 70,260 88,970 44,670 51,160 39,652 50,605 36,974 53.23%
PBT 21,719 25,289 23,373 23,337 19,535 18,274 19,184 8.60%
Tax -5,130 -6,994 -5,631 -6,479 -6,553 -4,460 -5,627 -5.96%
NP 16,589 18,295 17,742 16,858 12,982 13,814 13,557 14.36%
-
NP to SH 16,589 18,295 17,742 16,858 12,982 13,814 13,557 14.36%
-
Tax Rate 23.62% 27.66% 24.09% 27.76% 33.54% 24.41% 29.33% -
Total Cost 53,671 70,675 26,928 34,302 26,670 36,791 23,417 73.57%
-
Net Worth 353,432 467,929 449,698 455,621 350,827 406,089 377,325 -4.25%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 17,591 17,566 - - 9,996 - -
Div Payout % - 96.15% 99.01% - - 72.36% - -
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 353,432 467,929 449,698 455,621 350,827 406,089 377,325 -4.25%
NOSH 353,432 351,826 351,326 350,478 350,827 347,085 333,916 3.84%
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 23.61% 20.56% 39.72% 32.95% 32.74% 27.30% 36.67% -
ROE 4.69% 3.91% 3.95% 3.70% 3.70% 3.40% 3.59% -
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 19.88 25.29 12.71 14.60 11.30 14.58 11.07 47.58%
EPS 4.73 5.20 5.05 4.81 3.70 3.98 4.06 10.68%
DPS 0.00 5.00 5.00 0.00 0.00 2.88 0.00 -
NAPS 1.00 1.33 1.28 1.30 1.00 1.17 1.13 -7.80%
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 18.79 23.79 11.94 13.68 10.60 13.53 9.89 53.21%
EPS 4.44 4.89 4.74 4.51 3.47 3.69 3.63 14.32%
DPS 0.00 4.70 4.70 0.00 0.00 2.67 0.00 -
NAPS 0.9451 1.2512 1.2025 1.2183 0.9381 1.0859 1.0089 -4.25%
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 10.41 5.14 10.07 8.49 10.79 8.23 11.65 -7.20%
P/EPS 44.10 25.00 25.35 25.78 32.97 30.15 31.77 24.36%
EY 2.27 4.00 3.95 3.88 3.03 3.32 3.15 -19.57%
DY 0.00 3.85 3.91 0.00 0.00 2.40 0.00 -
P/NAPS 2.07 0.98 1.00 0.95 1.22 1.03 1.14 48.67%
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 9.66 5.42 10.07 8.56 10.97 8.50 11.74 -12.15%
P/EPS 40.91 26.35 25.35 25.99 33.51 31.16 32.02 17.69%
EY 2.44 3.80 3.95 3.85 2.98 3.21 3.12 -15.07%
DY 0.00 3.65 3.91 0.00 0.00 2.32 0.00 -
P/NAPS 1.92 1.03 1.00 0.96 1.24 1.06 1.15 40.60%

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