[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 32.02%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 348,666 420,876 471,184 354,932 280,347 242,124 252,350 23.93%
PBT 111,105 137,889 145,594 144,732 109,495 117,278 115,644 -2.62%
Tax -30,210 -37,033 -38,676 -37,976 -28,634 -28,922 -28,950 2.86%
NP 80,895 100,856 106,918 106,756 80,861 88,356 86,694 -4.49%
-
NP to SH 80,895 100,856 106,918 106,756 80,861 88,356 86,694 -4.49%
-
Tax Rate 27.19% 26.86% 26.56% 26.24% 26.15% 24.66% 25.03% -
Total Cost 267,771 320,020 364,266 248,176 199,486 153,768 165,656 37.53%
-
Net Worth 620,185 620,264 618,311 662,326 633,439 608,158 571,490 5.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,552 30,256 46,085 - 37,704 49,443 35,942 -26.60%
Div Payout % 27.88% 30.00% 43.10% - 46.63% 55.96% 41.46% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 620,185 620,264 618,311 662,326 633,439 608,158 571,490 5.57%
NOSH 375,870 378,210 384,044 391,908 377,047 370,828 359,427 3.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.20% 23.96% 22.69% 30.08% 28.84% 36.49% 34.35% -
ROE 13.04% 16.26% 17.29% 16.12% 12.77% 14.53% 15.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.76 111.28 122.69 90.56 74.35 65.29 70.21 20.30%
EPS 21.52 26.67 27.84 27.24 21.45 23.83 24.12 -7.28%
DPS 6.00 8.00 12.00 0.00 10.00 13.33 10.00 -28.75%
NAPS 1.65 1.64 1.61 1.69 1.68 1.64 1.59 2.48%
Adjusted Per Share Value based on latest NOSH - 391,908
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.91 79.56 89.07 67.09 53.00 45.77 47.70 23.93%
EPS 15.29 19.07 20.21 20.18 15.29 16.70 16.39 -4.50%
DPS 4.26 5.72 8.71 0.00 7.13 9.35 6.79 -26.60%
NAPS 1.1724 1.1725 1.1688 1.252 1.1974 1.1496 1.0803 5.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.13 1.40 1.76 2.13 2.70 2.67 2.88 -
P/RPS 1.22 1.26 1.43 2.35 3.63 4.09 4.10 -55.26%
P/EPS 5.25 5.25 6.32 7.82 12.59 11.21 11.94 -42.03%
EY 19.05 19.05 15.82 12.79 7.94 8.92 8.38 72.45%
DY 5.31 5.71 6.82 0.00 3.70 4.99 3.47 32.62%
P/NAPS 0.68 0.85 1.09 1.26 1.61 1.63 1.81 -47.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 -
Price 1.00 1.16 1.55 2.28 2.59 2.68 2.50 -
P/RPS 1.08 1.04 1.26 2.52 3.48 4.10 3.56 -54.68%
P/EPS 4.65 4.35 5.57 8.37 12.08 11.25 10.36 -41.23%
EY 21.52 22.99 17.96 11.95 8.28 8.89 9.65 70.27%
DY 6.00 6.90 7.74 0.00 3.86 4.98 4.00 30.87%
P/NAPS 0.61 0.71 0.96 1.35 1.54 1.63 1.57 -46.60%

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