[YNHPROP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.02%
YoY- 16.37%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 315,657 235,592 88,733 280,347 181,593 126,175 57,627 209.77%
PBT 103,417 72,797 36,183 109,495 87,959 57,822 28,141 137.57%
Tax -27,775 -19,338 -9,494 -28,634 -21,692 -14,475 -7,283 143.50%
NP 75,642 53,459 26,689 80,861 66,267 43,347 20,858 135.49%
-
NP to SH 75,642 53,459 26,689 80,861 66,267 43,347 20,858 135.49%
-
Tax Rate 26.86% 26.56% 26.24% 26.15% 24.66% 25.03% 25.88% -
Total Cost 240,015 182,133 62,044 199,486 115,326 82,828 36,769 248.08%
-
Net Worth 620,264 618,311 662,326 633,439 608,158 571,490 514,355 13.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 22,692 23,042 - 37,704 37,082 17,971 - -
Div Payout % 30.00% 43.10% - 46.63% 55.96% 41.46% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 620,264 618,311 662,326 633,439 608,158 571,490 514,355 13.25%
NOSH 378,210 384,044 391,908 377,047 370,828 359,427 354,727 4.35%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.96% 22.69% 30.08% 28.84% 36.49% 34.35% 36.19% -
ROE 12.20% 8.65% 4.03% 12.77% 10.90% 7.58% 4.06% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.46 61.34 22.64 74.35 48.97 35.10 16.25 196.79%
EPS 20.00 13.92 6.81 21.45 17.87 12.06 5.88 125.66%
DPS 6.00 6.00 0.00 10.00 10.00 5.00 0.00 -
NAPS 1.64 1.61 1.69 1.68 1.64 1.59 1.45 8.53%
Adjusted Per Share Value based on latest NOSH - 394,606
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.67 44.54 16.77 53.00 34.33 23.85 10.89 209.84%
EPS 14.30 10.11 5.05 15.29 12.53 8.19 3.94 135.61%
DPS 4.29 4.36 0.00 7.13 7.01 3.40 0.00 -
NAPS 1.1725 1.1688 1.252 1.1974 1.1496 1.0803 0.9723 13.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.40 1.76 2.13 2.70 2.67 2.88 2.26 -
P/RPS 1.68 2.87 9.41 3.63 5.45 8.20 13.91 -75.47%
P/EPS 7.00 12.64 31.28 12.59 14.94 23.88 38.44 -67.77%
EY 14.29 7.91 3.20 7.94 6.69 4.19 2.60 210.47%
DY 4.29 3.41 0.00 3.70 3.75 1.74 0.00 -
P/NAPS 0.85 1.09 1.26 1.61 1.63 1.81 1.56 -33.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 -
Price 1.16 1.55 2.28 2.59 2.68 2.50 3.12 -
P/RPS 1.39 2.53 10.07 3.48 5.47 7.12 19.21 -82.55%
P/EPS 5.80 11.14 33.48 12.08 15.00 20.73 53.06 -77.04%
EY 17.24 8.98 2.99 8.28 6.67 4.82 1.88 336.34%
DY 5.17 3.87 0.00 3.86 3.73 2.00 0.00 -
P/NAPS 0.71 0.96 1.35 1.54 1.63 1.57 2.15 -52.12%

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