[YNHPROP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 107.82%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 158,902 136,927 235,592 126,175 95,830 78,452 48,868 21.70%
PBT 43,634 41,057 72,797 57,822 46,710 37,199 23,102 11.17%
Tax -12,845 -10,432 -19,338 -14,475 -12,110 -10,427 -5,025 16.92%
NP 30,789 30,625 53,459 43,347 34,600 26,772 18,077 9.27%
-
NP to SH 30,789 30,625 53,459 43,347 34,600 26,772 18,077 9.27%
-
Tax Rate 29.44% 25.41% 26.56% 25.03% 25.93% 28.03% 21.75% -
Total Cost 128,113 106,302 182,133 82,828 61,230 51,680 30,791 26.80%
-
Net Worth 733,831 640,204 618,311 571,490 449,168 350,143 267,247 18.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 23,042 17,971 17,545 - - -
Div Payout % - - 43.10% 41.46% 50.71% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 733,831 640,204 618,311 571,490 449,168 350,143 267,247 18.32%
NOSH 398,821 374,388 384,044 359,427 350,912 309,861 252,119 7.93%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.38% 22.37% 22.69% 34.35% 36.11% 34.13% 36.99% -
ROE 4.20% 4.78% 8.65% 7.58% 7.70% 7.65% 6.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.84 36.57 61.34 35.10 27.31 25.32 19.38 12.75%
EPS 7.72 8.18 13.92 12.06 9.86 8.64 7.17 1.23%
DPS 0.00 0.00 6.00 5.00 5.00 0.00 0.00 -
NAPS 1.84 1.71 1.61 1.59 1.28 1.13 1.06 9.62%
Adjusted Per Share Value based on latest NOSH - 364,473
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.04 25.88 44.54 23.85 18.12 14.83 9.24 21.70%
EPS 5.82 5.79 10.11 8.19 6.54 5.06 3.42 9.26%
DPS 0.00 0.00 4.36 3.40 3.32 0.00 0.00 -
NAPS 1.3872 1.2102 1.1688 1.0803 0.8491 0.6619 0.5052 18.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.60 1.74 1.76 2.88 1.28 1.29 1.27 -
P/RPS 4.02 4.76 2.87 8.20 4.69 5.10 6.55 -7.81%
P/EPS 20.73 21.27 12.64 23.88 12.98 14.93 17.71 2.65%
EY 4.83 4.70 7.91 4.19 7.70 6.70 5.65 -2.57%
DY 0.00 0.00 3.41 1.74 3.91 0.00 0.00 -
P/NAPS 0.87 1.02 1.09 1.81 1.00 1.14 1.20 -5.21%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 01/08/05 19/08/04 -
Price 1.70 1.95 1.55 2.50 1.28 1.30 1.24 -
P/RPS 4.27 5.33 2.53 7.12 4.69 5.13 6.40 -6.51%
P/EPS 22.02 23.84 11.14 20.73 12.98 15.05 17.29 4.11%
EY 4.54 4.19 8.98 4.82 7.70 6.65 5.78 -3.94%
DY 0.00 0.00 3.87 2.00 3.91 0.00 0.00 -
P/NAPS 0.92 1.14 0.96 1.57 1.00 1.15 1.17 -3.92%

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