[YNHPROP] YoY TTM 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- 5.91%
YoY- 25.77%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 261,787 256,140 423,701 251,854 224,452 166,306 112,627 15.08%
PBT 75,336 74,305 133,667 109,678 91,534 68,576 32,393 15.09%
Tax -19,765 -19,110 -36,440 -26,823 -25,657 -18,248 -11,806 8.96%
NP 55,571 55,195 97,227 82,855 65,877 50,328 20,587 17.98%
-
NP to SH 55,571 55,195 97,227 82,855 65,877 50,328 20,587 17.98%
-
Tax Rate 26.24% 25.72% 27.26% 24.46% 28.03% 26.61% 36.45% -
Total Cost 206,216 200,945 326,474 168,999 158,575 115,978 92,040 14.38%
-
Net Worth 737,685 658,019 602,319 644,747 467,929 406,089 277,182 17.71%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,013 - 22,558 37,880 35,157 46,405 19,504 -17.80%
Div Payout % 10.82% - 23.20% 45.72% 53.37% 92.21% 94.74% -
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 737,685 658,019 602,319 644,747 467,929 406,089 277,182 17.71%
NOSH 400,916 376,011 367,268 393,138 351,826 347,085 261,492 7.37%
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 21.23% 21.55% 22.95% 32.90% 29.35% 30.26% 18.28% -
ROE 7.53% 8.39% 16.14% 12.85% 14.08% 12.39% 7.43% -
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 65.30 68.12 115.37 64.06 63.80 47.92 43.07 7.17%
EPS 13.86 14.68 26.47 21.08 18.72 14.50 7.87 9.88%
DPS 1.50 0.00 6.14 9.64 10.00 13.37 7.46 -23.45%
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 70.00 68.49 113.30 67.34 60.02 44.47 30.12 15.08%
EPS 14.86 14.76 26.00 22.15 17.62 13.46 5.50 18.00%
DPS 1.61 0.00 6.03 10.13 9.40 12.41 5.22 -17.79%
NAPS 1.9725 1.7595 1.6106 1.724 1.2512 1.0859 0.7412 17.71%
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 2.65 2.79 1.21 4.17 2.04 2.50 3.04 -2.26%
P/EPS 12.48 12.94 5.29 12.67 6.94 8.28 16.64 -4.67%
EY 8.01 7.73 18.91 7.89 14.40 12.08 6.01 4.90%
DY 0.87 0.00 4.39 3.61 7.69 11.14 5.69 -26.86%
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 2.71 2.45 1.01 4.18 2.15 2.59 2.97 -1.51%
P/EPS 12.77 11.38 4.38 12.72 7.32 8.55 16.26 -3.94%
EY 7.83 8.79 22.82 7.86 13.67 11.69 6.15 4.10%
DY 0.85 0.00 5.30 3.60 7.30 10.78 5.83 -27.44%
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