[YNHPROP] YoY 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
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 349,984 289,639 255,060 168,709 121,985 243,312 119,278 19.63%
PBT 118,660 118,208 93,718 75,007 51,008 10,048 9,518 52.21%
Tax -31,834 -30,357 -24,234 -21,439 -12,677 -1,045 920 -
NP 86,826 87,851 69,484 53,568 38,331 9,003 10,438 42.29%
-
NP to SH 86,826 87,851 69,484 53,568 38,331 9,003 10,195 42.85%
-
Tax Rate 26.83% 25.68% 25.86% 28.58% 24.85% 10.40% -9.67% -
Total Cost 263,158 201,788 185,576 115,141 83,654 234,309 108,840 15.83%
-
Net Worth 610,368 670,831 353,432 350,827 284,696 80,786 -590,673 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 22,558 37,880 35,157 34,181 21,637 2,507 - -
Div Payout % 25.98% 43.12% 50.60% 63.81% 56.45% 27.85% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 610,368 670,831 353,432 350,827 284,696 80,786 -590,673 -
NOSH 365,490 394,606 353,432 350,827 261,189 69,643 207,253 9.90%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 24.81% 30.33% 27.24% 31.75% 31.42% 3.70% 8.75% -
ROE 14.23% 13.10% 19.66% 15.27% 13.46% 11.14% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 95.76 73.40 72.17 48.09 46.70 349.37 57.55 8.84%
EPS 23.76 22.26 19.66 15.27 14.68 12.93 4.92 29.97%
DPS 6.17 9.60 10.00 9.74 8.28 3.60 0.00 -
NAPS 1.67 1.70 1.00 1.00 1.09 1.16 -2.85 -
Adjusted Per Share Value based on latest NOSH - 350,827
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 93.58 77.45 68.20 45.11 32.62 65.06 31.89 19.63%
EPS 23.22 23.49 18.58 14.32 10.25 2.41 2.73 42.82%
DPS 6.03 10.13 9.40 9.14 5.79 0.67 0.00 -
NAPS 1.6321 1.7938 0.9451 0.9381 0.7613 0.216 -1.5794 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.13 2.70 2.07 1.22 1.28 1.09 0.00 -
P/RPS 1.18 3.68 2.87 2.54 2.74 0.31 0.00 -
P/EPS 4.76 12.13 10.53 7.99 8.72 8.43 0.00 -
EY 21.02 8.25 9.50 12.52 11.47 11.86 0.00 -
DY 5.46 3.56 4.83 7.99 6.47 3.30 0.00 -
P/NAPS 0.68 1.59 2.07 1.22 1.17 0.94 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 12/02/07 21/02/06 21/02/05 20/02/04 28/02/03 -
Price 1.00 2.59 1.92 1.24 1.34 1.30 0.20 -
P/RPS 1.04 3.53 2.66 2.58 2.87 0.37 0.35 19.88%
P/EPS 4.21 11.63 9.77 8.12 9.13 10.06 4.07 0.56%
EY 23.76 8.60 10.24 12.31 10.95 9.94 24.60 -0.57%
DY 6.17 3.71 5.21 7.86 6.18 2.77 0.00 -
P/NAPS 0.60 1.52 1.92 1.24 1.23 1.12 0.00 -

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