[YNHPROP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.36%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 181,593 126,175 57,627 255,060 184,800 95,830 51,160 132.51%
PBT 87,959 57,822 28,141 93,718 71,999 46,710 23,337 141.99%
Tax -21,692 -14,475 -7,283 -24,233 -19,103 -12,110 -6,479 123.63%
NP 66,267 43,347 20,858 69,485 52,896 34,600 16,858 148.86%
-
NP to SH 66,267 43,347 20,858 69,485 52,896 34,600 16,858 148.86%
-
Tax Rate 24.66% 25.03% 25.88% 25.86% 26.53% 25.93% 27.76% -
Total Cost 115,326 82,828 36,769 185,575 131,904 61,230 34,302 124.25%
-
Net Worth 608,158 571,490 514,355 485,493 467,142 449,168 455,621 21.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 37,082 17,971 - 35,180 35,123 17,545 - -
Div Payout % 55.96% 41.46% - 50.63% 66.40% 50.71% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 608,158 571,490 514,355 485,493 467,142 449,168 455,621 21.20%
NOSH 370,828 359,427 354,727 351,807 351,235 350,912 350,478 3.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 36.49% 34.35% 36.19% 27.24% 28.62% 36.11% 32.95% -
ROE 10.90% 7.58% 4.06% 14.31% 11.32% 7.70% 3.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.97 35.10 16.25 72.50 52.61 27.31 14.60 123.90%
EPS 17.87 12.06 5.88 19.75 15.06 9.86 4.81 139.68%
DPS 10.00 5.00 0.00 10.00 10.00 5.00 0.00 -
NAPS 1.64 1.59 1.45 1.38 1.33 1.28 1.30 16.73%
Adjusted Per Share Value based on latest NOSH - 353,432
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.33 23.85 10.89 48.22 34.93 18.12 9.67 132.53%
EPS 12.53 8.19 3.94 13.14 10.00 6.54 3.19 148.73%
DPS 7.01 3.40 0.00 6.65 6.64 3.32 0.00 -
NAPS 1.1496 1.0803 0.9723 0.9178 0.8831 0.8491 0.8613 21.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.67 2.88 2.26 2.07 1.30 1.28 1.24 -
P/RPS 5.45 8.20 13.91 2.86 2.47 4.69 8.49 -25.56%
P/EPS 14.94 23.88 38.44 10.48 8.63 12.98 25.78 -30.46%
EY 6.69 4.19 2.60 9.54 11.58 7.70 3.88 43.74%
DY 3.75 1.74 0.00 4.83 7.69 3.91 0.00 -
P/NAPS 1.63 1.81 1.56 1.50 0.98 1.00 0.95 43.27%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 27/08/07 16/04/07 12/02/07 30/10/06 29/08/06 26/04/06 -
Price 2.68 2.50 3.12 1.92 1.37 1.28 1.25 -
P/RPS 5.47 7.12 19.21 2.65 2.60 4.69 8.56 -25.79%
P/EPS 15.00 20.73 53.06 9.72 9.10 12.98 25.99 -30.65%
EY 6.67 4.82 1.88 10.29 10.99 7.70 3.85 44.19%
DY 3.73 2.00 0.00 5.21 7.30 3.91 0.00 -
P/NAPS 1.63 1.57 2.15 1.39 1.03 1.00 0.96 42.27%

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