[YNHPROP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.88%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 235,592 88,733 280,347 181,593 126,175 57,627 255,060 -5.16%
PBT 72,797 36,183 109,495 87,959 57,822 28,141 93,718 -15.51%
Tax -19,338 -9,494 -28,634 -21,692 -14,475 -7,283 -24,233 -13.97%
NP 53,459 26,689 80,861 66,267 43,347 20,858 69,485 -16.05%
-
NP to SH 53,459 26,689 80,861 66,267 43,347 20,858 69,485 -16.05%
-
Tax Rate 26.56% 26.24% 26.15% 24.66% 25.03% 25.88% 25.86% -
Total Cost 182,133 62,044 199,486 115,326 82,828 36,769 185,575 -1.24%
-
Net Worth 618,311 662,326 633,439 608,158 571,490 514,355 485,493 17.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 23,042 - 37,704 37,082 17,971 - 35,180 -24.60%
Div Payout % 43.10% - 46.63% 55.96% 41.46% - 50.63% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 618,311 662,326 633,439 608,158 571,490 514,355 485,493 17.51%
NOSH 384,044 391,908 377,047 370,828 359,427 354,727 351,807 6.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.69% 30.08% 28.84% 36.49% 34.35% 36.19% 27.24% -
ROE 8.65% 4.03% 12.77% 10.90% 7.58% 4.06% 14.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.34 22.64 74.35 48.97 35.10 16.25 72.50 -10.55%
EPS 13.92 6.81 21.45 17.87 12.06 5.88 19.75 -20.81%
DPS 6.00 0.00 10.00 10.00 5.00 0.00 10.00 -28.88%
NAPS 1.61 1.69 1.68 1.64 1.59 1.45 1.38 10.83%
Adjusted Per Share Value based on latest NOSH - 393,138
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.54 16.77 53.00 34.33 23.85 10.89 48.22 -5.15%
EPS 10.11 5.05 15.29 12.53 8.19 3.94 13.14 -16.04%
DPS 4.36 0.00 7.13 7.01 3.40 0.00 6.65 -24.54%
NAPS 1.1688 1.252 1.1974 1.1496 1.0803 0.9723 0.9178 17.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.76 2.13 2.70 2.67 2.88 2.26 2.07 -
P/RPS 2.87 9.41 3.63 5.45 8.20 13.91 2.86 0.23%
P/EPS 12.64 31.28 12.59 14.94 23.88 38.44 10.48 13.32%
EY 7.91 3.20 7.94 6.69 4.19 2.60 9.54 -11.75%
DY 3.41 0.00 3.70 3.75 1.74 0.00 4.83 -20.72%
P/NAPS 1.09 1.26 1.61 1.63 1.81 1.56 1.50 -19.18%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 12/02/07 -
Price 1.55 2.28 2.59 2.68 2.50 3.12 1.92 -
P/RPS 2.53 10.07 3.48 5.47 7.12 19.21 2.65 -3.04%
P/EPS 11.14 33.48 12.08 15.00 20.73 53.06 9.72 9.52%
EY 8.98 2.99 8.28 6.67 4.82 1.88 10.29 -8.68%
DY 3.87 0.00 3.86 3.73 2.00 0.00 5.21 -17.99%
P/NAPS 0.96 1.35 1.54 1.63 1.57 2.15 1.39 -21.88%

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