[YNHPROP] QoQ TTM 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- 6.44%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 224,452 186,087 178,391 168,709 166,306 151,569 135,913 39.67%
PBT 91,534 84,519 80,330 75,007 68,576 65,104 57,130 36.88%
Tax -25,657 -23,123 -23,119 -21,439 -18,248 -18,078 -14,161 48.56%
NP 65,877 61,396 57,211 53,568 50,328 47,026 42,969 32.92%
-
NP to SH 65,877 61,396 57,211 53,568 50,328 47,026 42,969 32.92%
-
Tax Rate 28.03% 27.36% 28.78% 28.58% 26.61% 27.77% 24.79% -
Total Cost 158,575 124,691 121,180 115,141 115,978 104,543 92,944 42.73%
-
Net Worth 467,929 449,698 455,621 350,827 406,089 377,325 331,088 25.91%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 35,157 38,391 34,181 34,181 46,405 34,994 21,637 38.17%
Div Payout % 53.37% 62.53% 59.75% 63.81% 92.21% 74.41% 50.36% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 467,929 449,698 455,621 350,827 406,089 377,325 331,088 25.91%
NOSH 351,826 351,326 350,478 350,827 347,085 333,916 285,421 14.94%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 29.35% 32.99% 32.07% 31.75% 30.26% 31.03% 31.62% -
ROE 14.08% 13.65% 12.56% 15.27% 12.39% 12.46% 12.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.80 52.97 50.90 48.09 47.92 45.39 47.62 21.50%
EPS 18.72 17.48 16.32 15.27 14.50 14.08 15.05 15.64%
DPS 10.00 11.00 9.75 9.74 13.37 10.48 7.58 20.26%
NAPS 1.33 1.28 1.30 1.00 1.17 1.13 1.16 9.53%
Adjusted Per Share Value based on latest NOSH - 350,827
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.02 49.76 47.70 45.11 44.47 40.53 36.34 39.68%
EPS 17.62 16.42 15.30 14.32 13.46 12.57 11.49 32.94%
DPS 9.40 10.27 9.14 9.14 12.41 9.36 5.79 38.09%
NAPS 1.2512 1.2025 1.2183 0.9381 1.0859 1.0089 0.8853 25.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.30 1.28 1.24 1.22 1.20 1.29 1.30 -
P/RPS 2.04 2.42 2.44 2.54 2.50 2.84 2.73 -17.63%
P/EPS 6.94 7.32 7.60 7.99 8.28 9.16 8.64 -13.57%
EY 14.40 13.65 13.16 12.52 12.08 10.92 11.58 15.62%
DY 7.69 8.59 7.87 7.99 11.14 8.12 5.83 20.25%
P/NAPS 0.98 1.00 0.95 1.22 1.03 1.14 1.12 -8.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 29/08/06 26/04/06 21/02/06 17/10/05 01/08/05 26/04/05 -
Price 1.37 1.28 1.25 1.24 1.24 1.30 1.29 -
P/RPS 2.15 2.42 2.46 2.58 2.59 2.86 2.71 -14.28%
P/EPS 7.32 7.32 7.66 8.12 8.55 9.23 8.57 -9.96%
EY 13.67 13.65 13.06 12.31 11.69 10.83 11.67 11.11%
DY 7.30 8.59 7.80 7.86 10.78 8.06 5.88 15.49%
P/NAPS 1.03 1.00 0.96 1.24 1.06 1.15 1.11 -4.86%

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