[YNHPROP] YoY Annualized 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- 20.07%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 375,228 251,708 354,932 230,508 204,640 165,912 110,200 22.64%
PBT 82,228 80,380 144,732 112,564 93,348 72,056 47,568 9.54%
Tax -23,200 -19,684 -37,976 -29,132 -25,916 -19,196 -13,260 9.76%
NP 59,028 60,696 106,756 83,432 67,432 52,860 34,308 9.46%
-
NP to SH 59,028 60,696 106,756 83,432 67,432 52,860 34,308 9.46%
-
Tax Rate 28.21% 24.49% 26.24% 25.88% 27.76% 26.64% 27.88% -
Total Cost 316,200 191,012 248,176 147,076 137,208 113,052 75,892 26.83%
-
Net Worth 717,908 627,889 662,326 514,355 455,621 331,088 264,291 18.11%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 717,908 627,889 662,326 514,355 455,621 331,088 264,291 18.11%
NOSH 398,837 373,743 391,908 354,727 350,478 285,421 249,331 8.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 15.73% 24.11% 30.08% 36.19% 32.95% 31.86% 31.13% -
ROE 8.22% 9.67% 16.12% 16.22% 14.80% 15.97% 12.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.08 67.35 90.56 64.98 58.39 58.13 44.20 13.41%
EPS 14.80 16.24 27.24 23.52 19.24 18.52 13.76 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.68 1.69 1.45 1.30 1.16 1.06 9.22%
Adjusted Per Share Value based on latest NOSH - 354,727
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 100.33 67.31 94.91 61.64 54.72 44.36 29.47 22.64%
EPS 15.78 16.23 28.55 22.31 18.03 14.13 9.17 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9196 1.6789 1.771 1.3754 1.2183 0.8853 0.7067 18.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.56 1.02 2.13 2.26 1.24 1.30 1.57 -
P/RPS 1.66 1.51 2.35 3.48 2.12 2.24 3.55 -11.89%
P/EPS 10.54 6.28 7.82 9.61 6.44 7.02 11.41 -1.31%
EY 9.49 15.92 12.79 10.41 15.52 14.25 8.76 1.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 1.26 1.56 0.95 1.12 1.48 -8.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 28/04/10 19/05/09 20/05/08 16/04/07 26/04/06 26/04/05 17/05/04 -
Price 1.76 1.47 2.28 3.12 1.25 1.29 1.26 -
P/RPS 1.87 2.18 2.52 4.80 2.14 2.22 2.85 -6.77%
P/EPS 11.89 9.05 8.37 13.27 6.50 6.97 9.16 4.44%
EY 8.41 11.05 11.95 7.54 15.39 14.36 10.92 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 1.35 2.15 0.96 1.11 1.19 -3.18%

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