[YNHPROP] QoQ TTM 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- 5.48%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 251,854 285,405 261,527 255,060 224,452 186,087 178,391 25.82%
PBT 109,678 104,830 98,522 93,718 91,534 84,519 80,330 23.04%
Tax -26,823 -26,600 -25,038 -24,234 -25,657 -23,123 -23,119 10.40%
NP 82,855 78,230 73,484 69,484 65,877 61,396 57,211 27.97%
-
NP to SH 82,855 78,230 73,484 69,484 65,877 61,396 57,211 27.97%
-
Tax Rate 24.46% 25.37% 25.41% 25.86% 28.03% 27.36% 28.78% -
Total Cost 168,999 207,175 188,043 185,576 158,575 124,691 121,180 24.79%
-
Net Worth 644,747 579,512 514,355 353,432 467,929 449,698 455,621 26.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 37,880 35,815 35,157 35,157 35,157 38,391 34,181 7.08%
Div Payout % 45.72% 45.78% 47.84% 50.60% 53.37% 62.53% 59.75% -
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 644,747 579,512 514,355 353,432 467,929 449,698 455,621 26.01%
NOSH 393,138 364,473 354,727 353,432 351,826 351,326 350,478 7.95%
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 32.90% 27.41% 28.10% 27.24% 29.35% 32.99% 32.07% -
ROE 12.85% 13.50% 14.29% 19.66% 14.08% 13.65% 12.56% -
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 64.06 78.31 73.73 72.17 63.80 52.97 50.90 16.55%
EPS 21.08 21.46 20.72 19.66 18.72 17.48 16.32 18.58%
DPS 9.64 9.83 10.00 10.00 10.00 11.00 9.75 -0.75%
NAPS 1.64 1.59 1.45 1.00 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 67.34 76.32 69.93 68.20 60.02 49.76 47.70 25.81%
EPS 22.15 20.92 19.65 18.58 17.62 16.42 15.30 27.94%
DPS 10.13 9.58 9.40 9.40 9.40 10.27 9.14 7.08%
NAPS 1.724 1.5496 1.3754 0.9451 1.2512 1.2025 1.2183 26.01%
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 4.17 3.68 3.07 2.87 2.04 2.42 2.44 42.89%
P/EPS 12.67 13.42 10.91 10.53 6.94 7.32 7.60 40.55%
EY 7.89 7.45 9.17 9.50 14.40 13.65 13.16 -28.87%
DY 3.61 3.41 4.42 4.83 7.69 8.59 7.87 -40.49%
P/NAPS 1.63 1.81 1.56 2.07 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 4.18 3.19 4.23 2.66 2.15 2.42 2.46 42.34%
P/EPS 12.72 11.65 15.06 9.77 7.32 7.32 7.66 40.18%
EY 7.86 8.59 6.64 10.24 13.67 13.65 13.06 -28.69%
DY 3.60 3.93 3.21 5.21 7.30 8.59 7.80 -40.24%
P/NAPS 1.63 1.57 2.15 1.92 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