[YNHPROP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.64%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 349,984 423,701 399,056 320,745 289,639 251,854 285,405 14.49%
PBT 118,660 133,667 133,184 126,250 118,208 109,678 104,830 8.57%
Tax -31,834 -36,440 -35,220 -32,568 -30,357 -26,823 -26,600 12.66%
NP 86,826 97,227 97,964 93,682 87,851 82,855 78,230 7.16%
-
NP to SH 86,826 97,227 97,964 93,682 87,851 82,855 78,230 7.16%
-
Tax Rate 26.83% 27.26% 26.44% 25.80% 25.68% 24.46% 25.37% -
Total Cost 263,158 326,474 301,092 227,063 201,788 168,999 207,175 17.20%
-
Net Worth 610,368 602,319 605,332 662,326 670,831 644,747 579,512 3.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,558 22,558 42,215 37,880 37,880 37,880 35,815 -26.41%
Div Payout % 25.98% 23.20% 43.09% 40.44% 43.12% 45.72% 45.78% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 610,368 602,319 605,332 662,326 670,831 644,747 579,512 3.50%
NOSH 365,490 367,268 375,983 391,908 394,606 393,138 364,473 0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 24.81% 22.95% 24.55% 29.21% 30.33% 32.90% 27.41% -
ROE 14.23% 16.14% 16.18% 14.14% 13.10% 12.85% 13.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 95.76 115.37 106.14 81.84 73.40 64.06 78.31 14.28%
EPS 23.76 26.47 26.06 23.90 22.26 21.08 21.46 6.99%
DPS 6.17 6.14 11.23 9.67 9.60 9.64 9.83 -26.58%
NAPS 1.67 1.64 1.61 1.69 1.70 1.64 1.59 3.31%
Adjusted Per Share Value based on latest NOSH - 391,908
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.16 80.09 75.44 60.63 54.75 47.61 53.95 14.49%
EPS 16.41 18.38 18.52 17.71 16.61 15.66 14.79 7.14%
DPS 4.26 4.26 7.98 7.16 7.16 7.16 6.77 -26.46%
NAPS 1.1538 1.1386 1.1443 1.252 1.2681 1.2188 1.0955 3.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.13 1.40 1.76 2.13 2.70 2.67 2.88 -
P/RPS 1.18 1.21 1.66 2.60 3.68 4.17 3.68 -52.99%
P/EPS 4.76 5.29 6.75 8.91 12.13 12.67 13.42 -49.73%
EY 21.02 18.91 14.80 11.22 8.25 7.89 7.45 99.04%
DY 5.46 4.39 6.38 4.54 3.56 3.61 3.41 36.66%
P/NAPS 0.68 0.85 1.09 1.26 1.59 1.63 1.81 -47.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 -
Price 1.00 1.16 1.55 2.28 2.59 2.68 2.50 -
P/RPS 1.04 1.01 1.46 2.79 3.53 4.18 3.19 -52.46%
P/EPS 4.21 4.38 5.95 9.54 11.63 12.72 11.65 -49.10%
EY 23.76 22.82 16.81 10.48 8.60 7.86 8.59 96.43%
DY 6.17 5.30 7.24 4.24 3.71 3.60 3.93 34.89%
P/NAPS 0.60 0.71 0.96 1.35 1.52 1.63 1.57 -47.18%

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