[YNHPROP] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 105.24%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 136,927 235,592 126,175 95,830 78,452 48,868 62,572 13.92%
PBT 41,057 72,797 57,822 46,710 37,199 23,102 11,240 24.07%
Tax -10,432 -19,338 -14,475 -12,110 -10,427 -5,025 -5,495 11.26%
NP 30,625 53,459 43,347 34,600 26,772 18,077 5,745 32.13%
-
NP to SH 30,625 53,459 43,347 34,600 26,772 18,077 5,745 32.13%
-
Tax Rate 25.41% 26.56% 25.03% 25.93% 28.03% 21.75% 48.89% -
Total Cost 106,302 182,133 82,828 61,230 51,680 30,791 56,827 10.99%
-
Net Worth 640,204 618,311 571,490 449,168 350,143 267,247 -506,057 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 23,042 17,971 17,545 - - - -
Div Payout % - 43.10% 41.46% 50.71% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 640,204 618,311 571,490 449,168 350,143 267,247 -506,057 -
NOSH 374,388 384,044 359,427 350,912 309,861 252,119 207,400 10.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.37% 22.69% 34.35% 36.11% 34.13% 36.99% 9.18% -
ROE 4.78% 8.65% 7.58% 7.70% 7.65% 6.76% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 36.57 61.34 35.10 27.31 25.32 19.38 30.17 3.25%
EPS 8.18 13.92 12.06 9.86 8.64 7.17 2.77 19.75%
DPS 0.00 6.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.71 1.61 1.59 1.28 1.13 1.06 -2.44 -
Adjusted Per Share Value based on latest NOSH - 351,326
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.88 44.54 23.85 18.12 14.83 9.24 11.83 13.92%
EPS 5.79 10.11 8.19 6.54 5.06 3.42 1.09 32.05%
DPS 0.00 4.36 3.40 3.32 0.00 0.00 0.00 -
NAPS 1.2102 1.1688 1.0803 0.8491 0.6619 0.5052 -0.9566 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.74 1.76 2.88 1.28 1.29 1.27 0.20 -
P/RPS 4.76 2.87 8.20 4.69 5.10 6.55 0.66 38.95%
P/EPS 21.27 12.64 23.88 12.98 14.93 17.71 7.22 19.71%
EY 4.70 7.91 4.19 7.70 6.70 5.65 13.85 -16.46%
DY 0.00 3.41 1.74 3.91 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 1.81 1.00 1.14 1.20 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 27/08/07 29/08/06 01/08/05 19/08/04 29/08/03 -
Price 1.95 1.55 2.50 1.28 1.30 1.24 0.20 -
P/RPS 5.33 2.53 7.12 4.69 5.13 6.40 0.66 41.59%
P/EPS 23.84 11.14 20.73 12.98 15.05 17.29 7.22 22.00%
EY 4.19 8.98 4.82 7.70 6.65 5.78 13.85 -18.05%
DY 0.00 3.87 2.00 3.91 0.00 0.00 0.00 -
P/NAPS 1.14 0.96 1.57 1.00 1.15 1.17 0.00 -

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