[YNHPROP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 100.3%
YoY- 23.33%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 62,927 348,666 315,657 235,592 88,733 280,347 181,593 -50.63%
PBT 20,095 111,105 103,417 72,797 36,183 109,495 87,959 -62.59%
Tax -4,921 -30,210 -27,775 -19,338 -9,494 -28,634 -21,692 -62.76%
NP 15,174 80,895 75,642 53,459 26,689 80,861 66,267 -62.53%
-
NP to SH 15,174 80,895 75,642 53,459 26,689 80,861 66,267 -62.53%
-
Tax Rate 24.49% 27.19% 26.86% 26.56% 26.24% 26.15% 24.66% -
Total Cost 47,753 267,771 240,015 182,133 62,044 199,486 115,326 -44.41%
-
Net Worth 627,889 620,185 620,264 618,311 662,326 633,439 608,158 2.14%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 22,552 22,692 23,042 - 37,704 37,082 -
Div Payout % - 27.88% 30.00% 43.10% - 46.63% 55.96% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 627,889 620,185 620,264 618,311 662,326 633,439 608,158 2.14%
NOSH 373,743 375,870 378,210 384,044 391,908 377,047 370,828 0.52%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 24.11% 23.20% 23.96% 22.69% 30.08% 28.84% 36.49% -
ROE 2.42% 13.04% 12.20% 8.65% 4.03% 12.77% 10.90% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.84 92.76 83.46 61.34 22.64 74.35 48.97 -50.88%
EPS 4.06 21.52 20.00 13.92 6.81 21.45 17.87 -62.73%
DPS 0.00 6.00 6.00 6.00 0.00 10.00 10.00 -
NAPS 1.68 1.65 1.64 1.61 1.69 1.68 1.64 1.61%
Adjusted Per Share Value based on latest NOSH - 375,983
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.90 65.91 59.67 44.54 16.77 53.00 34.33 -50.62%
EPS 2.87 15.29 14.30 10.11 5.05 15.29 12.53 -62.53%
DPS 0.00 4.26 4.29 4.36 0.00 7.13 7.01 -
NAPS 1.1869 1.1724 1.1725 1.1688 1.252 1.1974 1.1496 2.14%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.02 1.13 1.40 1.76 2.13 2.70 2.67 -
P/RPS 6.06 1.22 1.68 2.87 9.41 3.63 5.45 7.32%
P/EPS 25.12 5.25 7.00 12.64 31.28 12.59 14.94 41.35%
EY 3.98 19.05 14.29 7.91 3.20 7.94 6.69 -29.24%
DY 0.00 5.31 4.29 3.41 0.00 3.70 3.75 -
P/NAPS 0.61 0.68 0.85 1.09 1.26 1.61 1.63 -48.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 -
Price 1.47 1.00 1.16 1.55 2.28 2.59 2.68 -
P/RPS 8.73 1.08 1.39 2.53 10.07 3.48 5.47 36.52%
P/EPS 36.21 4.65 5.80 11.14 33.48 12.08 15.00 79.85%
EY 2.76 21.52 17.24 8.98 2.99 8.28 6.67 -44.44%
DY 0.00 6.00 5.17 3.87 0.00 3.86 3.73 -
P/NAPS 0.88 0.61 0.71 0.96 1.35 1.54 1.63 -33.67%

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