[YNHPROP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.88%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 213,972 221,812 315,657 181,593 184,800 129,057 84,736 16.68%
PBT 61,961 59,063 103,417 87,959 71,999 55,472 37,905 8.53%
Tax -15,416 -15,052 -27,775 -21,692 -19,103 -14,886 -9,316 8.75%
NP 46,545 44,011 75,642 66,267 52,896 40,586 28,589 8.45%
-
NP to SH 46,545 44,011 75,642 66,267 52,896 40,586 28,589 8.45%
-
Tax Rate 24.88% 25.48% 26.86% 24.66% 26.53% 26.84% 24.58% -
Total Cost 167,427 177,801 240,015 115,326 131,904 88,471 56,147 19.96%
-
Net Worth 735,131 663,959 620,264 608,158 467,142 377,169 270,574 18.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,992 - 22,692 37,082 35,123 9,284 16,591 -15.60%
Div Payout % 12.88% - 30.00% 55.96% 66.40% 22.88% 58.04% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 735,131 663,959 620,264 608,158 467,142 377,169 270,574 18.11%
NOSH 399,527 379,405 378,210 370,828 351,235 322,366 255,258 7.74%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.75% 19.84% 23.96% 36.49% 28.62% 31.45% 33.74% -
ROE 6.33% 6.63% 12.20% 10.90% 11.32% 10.76% 10.57% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.56 58.46 83.46 48.97 52.61 40.03 33.20 8.29%
EPS 11.65 11.60 20.00 17.87 15.06 12.59 11.20 0.65%
DPS 1.50 0.00 6.00 10.00 10.00 2.88 6.50 -21.67%
NAPS 1.84 1.75 1.64 1.64 1.33 1.17 1.06 9.62%
Adjusted Per Share Value based on latest NOSH - 393,138
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.45 41.93 59.67 34.33 34.93 24.40 16.02 16.68%
EPS 8.80 8.32 14.30 12.53 10.00 7.67 5.40 8.47%
DPS 1.13 0.00 4.29 7.01 6.64 1.76 3.14 -15.65%
NAPS 1.3897 1.2551 1.1725 1.1496 0.8831 0.713 0.5115 18.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.73 1.90 1.40 2.67 1.30 1.20 1.31 -
P/RPS 3.23 3.25 1.68 5.45 2.47 3.00 3.95 -3.29%
P/EPS 14.85 16.38 7.00 14.94 8.63 9.53 11.70 4.05%
EY 6.73 6.11 14.29 6.69 11.58 10.49 8.55 -3.90%
DY 0.87 0.00 4.29 3.75 7.69 2.40 4.96 -25.17%
P/NAPS 0.94 1.09 0.85 1.63 0.98 1.03 1.24 -4.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 18/10/04 -
Price 1.77 1.67 1.16 2.68 1.37 1.24 1.28 -
P/RPS 3.30 2.86 1.39 5.47 2.60 3.10 3.86 -2.57%
P/EPS 15.19 14.40 5.80 15.00 9.10 9.85 11.43 4.85%
EY 6.58 6.95 17.24 6.67 10.99 10.15 8.75 -4.63%
DY 0.85 0.00 5.17 3.73 7.30 2.32 5.08 -25.75%
P/NAPS 0.96 0.95 0.71 1.63 1.03 1.06 1.21 -3.78%

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