[YNHPROP] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.36%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 246,584 348,666 280,347 255,060 168,709 121,985 91,163 18.02%
PBT 70,543 111,105 109,495 93,718 75,008 51,008 10,727 36.83%
Tax -18,631 -30,210 -28,634 -24,233 -21,440 -12,678 -10,677 9.71%
NP 51,912 80,895 80,861 69,485 53,568 38,330 50 217.87%
-
NP to SH 51,912 80,895 80,861 69,485 53,568 38,330 50 217.87%
-
Tax Rate 26.41% 27.19% 26.15% 25.86% 28.58% 24.85% 99.53% -
Total Cost 194,672 267,771 199,486 185,575 115,141 83,655 91,113 13.47%
-
Net Worth 673,921 620,185 633,439 485,493 411,960 297,800 82,857 41.76%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 22,552 37,704 35,180 32,956 21,256 - -
Div Payout % - 27.88% 46.63% 50.63% 61.52% 55.46% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 673,921 620,185 633,439 485,493 411,960 297,800 82,857 41.76%
NOSH 380,746 375,870 377,047 351,807 329,568 256,724 71,428 32.13%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.05% 23.20% 28.84% 27.24% 31.75% 31.42% 0.05% -
ROE 7.70% 13.04% 12.77% 14.31% 13.00% 12.87% 0.06% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.76 92.76 74.35 72.50 51.19 47.52 127.63 -10.68%
EPS 13.63 21.52 21.45 19.75 16.26 14.93 0.07 140.55%
DPS 0.00 6.00 10.00 10.00 10.00 8.28 0.00 -
NAPS 1.77 1.65 1.68 1.38 1.25 1.16 1.16 7.28%
Adjusted Per Share Value based on latest NOSH - 353,432
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 46.61 65.91 53.00 48.22 31.89 23.06 17.23 18.02%
EPS 9.81 15.29 15.29 13.14 10.13 7.25 0.01 214.88%
DPS 0.00 4.26 7.13 6.65 6.23 4.02 0.00 -
NAPS 1.274 1.1724 1.1974 0.9178 0.7788 0.563 0.1566 41.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.53 1.13 2.70 2.07 1.22 1.28 1.09 -
P/RPS 2.36 1.22 3.63 2.86 2.38 2.69 0.85 18.53%
P/EPS 11.22 5.25 12.59 10.48 7.51 8.57 1,557.14 -56.01%
EY 8.91 19.05 7.94 9.54 13.32 11.66 0.06 129.94%
DY 0.00 5.31 3.70 4.83 8.20 6.47 0.00 -
P/NAPS 0.86 0.68 1.61 1.50 0.98 1.10 0.94 -1.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 21/02/05 20/02/04 -
Price 1.69 1.00 2.59 1.92 1.24 1.34 1.30 -
P/RPS 2.61 1.08 3.48 2.65 2.42 2.82 1.02 16.93%
P/EPS 12.40 4.65 12.08 9.72 7.63 8.97 1,857.14 -56.57%
EY 8.07 21.52 8.28 10.29 13.11 11.14 0.05 133.15%
DY 0.00 6.00 3.86 5.21 8.06 6.18 0.00 -
P/NAPS 0.95 0.61 1.54 1.39 0.99 1.16 1.12 -2.70%

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