[YNHPROP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.98%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 280,347 181,593 126,175 57,627 255,060 184,800 95,830 104.14%
PBT 109,495 87,959 57,822 28,141 93,718 71,999 46,710 76.19%
Tax -28,634 -21,692 -14,475 -7,283 -24,233 -19,103 -12,110 77.20%
NP 80,861 66,267 43,347 20,858 69,485 52,896 34,600 75.83%
-
NP to SH 80,861 66,267 43,347 20,858 69,485 52,896 34,600 75.83%
-
Tax Rate 26.15% 24.66% 25.03% 25.88% 25.86% 26.53% 25.93% -
Total Cost 199,486 115,326 82,828 36,769 185,575 131,904 61,230 119.29%
-
Net Worth 633,439 608,158 571,490 514,355 485,493 467,142 449,168 25.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 37,704 37,082 17,971 - 35,180 35,123 17,545 66.29%
Div Payout % 46.63% 55.96% 41.46% - 50.63% 66.40% 50.71% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 633,439 608,158 571,490 514,355 485,493 467,142 449,168 25.67%
NOSH 377,047 370,828 359,427 354,727 351,807 351,235 350,912 4.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 28.84% 36.49% 34.35% 36.19% 27.24% 28.62% 36.11% -
ROE 12.77% 10.90% 7.58% 4.06% 14.31% 11.32% 7.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 74.35 48.97 35.10 16.25 72.50 52.61 27.31 94.61%
EPS 21.45 17.87 12.06 5.88 19.75 15.06 9.86 67.65%
DPS 10.00 10.00 5.00 0.00 10.00 10.00 5.00 58.53%
NAPS 1.68 1.64 1.59 1.45 1.38 1.33 1.28 19.81%
Adjusted Per Share Value based on latest NOSH - 354,727
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.00 34.33 23.85 10.89 48.22 34.93 18.12 104.12%
EPS 15.29 12.53 8.19 3.94 13.14 10.00 6.54 75.87%
DPS 7.13 7.01 3.40 0.00 6.65 6.64 3.32 66.22%
NAPS 1.1974 1.1496 1.0803 0.9723 0.9178 0.8831 0.8491 25.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.70 2.67 2.88 2.26 2.07 1.30 1.28 -
P/RPS 3.63 5.45 8.20 13.91 2.86 2.47 4.69 -15.66%
P/EPS 12.59 14.94 23.88 38.44 10.48 8.63 12.98 -2.00%
EY 7.94 6.69 4.19 2.60 9.54 11.58 7.70 2.06%
DY 3.70 3.75 1.74 0.00 4.83 7.69 3.91 -3.60%
P/NAPS 1.61 1.63 1.81 1.56 1.50 0.98 1.00 37.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 12/11/07 27/08/07 16/04/07 12/02/07 30/10/06 29/08/06 -
Price 2.59 2.68 2.50 3.12 1.92 1.37 1.28 -
P/RPS 3.48 5.47 7.12 19.21 2.65 2.60 4.69 -17.99%
P/EPS 12.08 15.00 20.73 53.06 9.72 9.10 12.98 -4.66%
EY 8.28 6.67 4.82 1.88 10.29 10.99 7.70 4.94%
DY 3.86 3.73 2.00 0.00 5.21 7.30 3.91 -0.85%
P/NAPS 1.54 1.63 1.57 2.15 1.39 1.03 1.00 33.25%

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