[YNHPROP] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 12.1%
YoY- 195.58%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 168,709 166,306 151,569 135,913 121,985 112,627 229,608 -18.52%
PBT 75,007 68,576 65,104 57,130 51,008 32,393 21,910 126.63%
Tax -21,439 -18,248 -18,078 -14,161 -12,677 -11,806 -575 1008.73%
NP 53,568 50,328 47,026 42,969 38,331 20,587 21,335 84.42%
-
NP to SH 53,568 50,328 47,026 42,969 38,331 20,587 21,335 84.42%
-
Tax Rate 28.58% 26.61% 27.77% 24.79% 24.85% 36.45% 2.62% -
Total Cost 115,141 115,978 104,543 92,944 83,654 92,040 208,273 -32.56%
-
Net Worth 350,827 406,089 377,325 331,088 284,696 277,182 243,825 27.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 34,181 46,405 34,994 21,637 21,637 19,504 2,507 468.00%
Div Payout % 63.81% 92.21% 74.41% 50.36% 56.45% 94.74% 11.75% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 350,827 406,089 377,325 331,088 284,696 277,182 243,825 27.36%
NOSH 350,827 347,085 333,916 285,421 261,189 261,492 230,024 32.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 31.75% 30.26% 31.03% 31.62% 31.42% 18.28% 9.29% -
ROE 15.27% 12.39% 12.46% 12.98% 13.46% 7.43% 8.75% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.09 47.92 45.39 47.62 46.70 43.07 99.82 -38.46%
EPS 15.27 14.50 14.08 15.05 14.68 7.87 9.28 39.25%
DPS 9.74 13.37 10.48 7.58 8.28 7.46 1.09 328.89%
NAPS 1.00 1.17 1.13 1.16 1.09 1.06 1.06 -3.79%
Adjusted Per Share Value based on latest NOSH - 285,421
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.11 44.47 40.53 36.34 32.62 30.12 61.40 -18.53%
EPS 14.32 13.46 12.57 11.49 10.25 5.50 5.70 84.49%
DPS 9.14 12.41 9.36 5.79 5.79 5.22 0.67 468.21%
NAPS 0.9381 1.0859 1.0089 0.8853 0.7613 0.7412 0.652 27.36%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.22 1.20 1.29 1.30 1.28 1.31 1.27 -
P/RPS 2.54 2.50 2.84 2.73 2.74 3.04 1.27 58.53%
P/EPS 7.99 8.28 9.16 8.64 8.72 16.64 13.69 -30.09%
EY 12.52 12.08 10.92 11.58 11.47 6.01 7.30 43.13%
DY 7.99 11.14 8.12 5.83 6.47 5.69 0.86 340.15%
P/NAPS 1.22 1.03 1.14 1.12 1.17 1.24 1.20 1.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 -
Price 1.24 1.24 1.30 1.29 1.34 1.28 1.24 -
P/RPS 2.58 2.59 2.86 2.71 2.87 2.97 1.24 62.76%
P/EPS 8.12 8.55 9.23 8.57 9.13 16.26 13.37 -28.21%
EY 12.31 11.69 10.83 11.67 10.95 6.15 7.48 39.26%
DY 7.86 10.78 8.06 5.88 6.18 5.83 0.88 328.77%
P/NAPS 1.24 1.06 1.15 1.11 1.23 1.21 1.17 3.93%

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