[YNHPROP] QoQ TTM 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- 6.8%
YoY- 33.14%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 255,060 224,452 186,087 178,391 168,709 166,306 151,569 41.34%
PBT 93,718 91,534 84,519 80,330 75,007 68,576 65,104 27.40%
Tax -24,234 -25,657 -23,123 -23,119 -21,439 -18,248 -18,078 21.51%
NP 69,484 65,877 61,396 57,211 53,568 50,328 47,026 29.63%
-
NP to SH 69,484 65,877 61,396 57,211 53,568 50,328 47,026 29.63%
-
Tax Rate 25.86% 28.03% 27.36% 28.78% 28.58% 26.61% 27.77% -
Total Cost 185,576 158,575 124,691 121,180 115,141 115,978 104,543 46.45%
-
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 35,157 35,157 38,391 34,181 34,181 46,405 34,994 0.30%
Div Payout % 50.60% 53.37% 62.53% 59.75% 63.81% 92.21% 74.41% -
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 27.24% 29.35% 32.99% 32.07% 31.75% 30.26% 31.03% -
ROE 19.66% 14.08% 13.65% 12.56% 15.27% 12.39% 12.46% -
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 72.17 63.80 52.97 50.90 48.09 47.92 45.39 36.11%
EPS 19.66 18.72 17.48 16.32 15.27 14.50 14.08 24.85%
DPS 10.00 10.00 11.00 9.75 9.74 13.37 10.48 -3.06%
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 68.20 60.02 49.76 47.70 45.11 44.47 40.53 41.33%
EPS 18.58 17.62 16.42 15.30 14.32 13.46 12.57 29.66%
DPS 9.40 9.40 10.27 9.14 9.14 12.41 9.36 0.28%
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 2.87 2.04 2.42 2.44 2.54 2.50 2.84 0.70%
P/EPS 10.53 6.94 7.32 7.60 7.99 8.28 9.16 9.70%
EY 9.50 14.40 13.65 13.16 12.52 12.08 10.92 -8.84%
DY 4.83 7.69 8.59 7.87 7.99 11.14 8.12 -29.20%
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 2.66 2.15 2.42 2.46 2.58 2.59 2.86 -4.70%
P/EPS 9.77 7.32 7.32 7.66 8.12 8.55 9.23 3.85%
EY 10.24 13.67 13.65 13.06 12.31 11.69 10.83 -3.65%
DY 5.21 7.30 8.59 7.80 7.86 10.78 8.06 -25.18%
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