[YNHPROP] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.03%
YoY- 26.43%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 259,177 269,627 349,984 289,639 255,060 168,709 121,985 13.37%
PBT 78,910 72,438 118,660 118,208 93,718 75,007 51,008 7.53%
Tax -21,768 -19,401 -31,834 -30,357 -24,234 -21,439 -12,677 9.42%
NP 57,142 53,037 86,826 87,851 69,484 53,568 38,331 6.87%
-
NP to SH 57,142 53,037 86,826 87,851 69,484 53,568 38,331 6.87%
-
Tax Rate 27.59% 26.78% 26.83% 25.68% 25.86% 28.58% 24.85% -
Total Cost 202,035 216,590 263,158 201,788 185,576 115,141 83,654 15.82%
-
Net Worth 746,606 697,642 610,368 670,831 353,432 350,827 284,696 17.42%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 24,156 - 22,558 37,880 35,157 34,181 21,637 1.85%
Div Payout % 42.27% - 25.98% 43.12% 50.60% 63.81% 56.45% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 746,606 697,642 610,368 670,831 353,432 350,827 284,696 17.42%
NOSH 401,401 394,148 365,490 394,606 353,432 350,827 261,189 7.42%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 22.05% 19.67% 24.81% 30.33% 27.24% 31.75% 31.42% -
ROE 7.65% 7.60% 14.23% 13.10% 19.66% 15.27% 13.46% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 64.57 68.41 95.76 73.40 72.17 48.09 46.70 5.54%
EPS 14.24 13.46 23.76 22.26 19.66 15.27 14.68 -0.50%
DPS 6.02 0.00 6.17 9.60 10.00 9.74 8.28 -5.17%
NAPS 1.86 1.77 1.67 1.70 1.00 1.00 1.09 9.31%
Adjusted Per Share Value based on latest NOSH - 394,606
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 69.30 72.10 93.58 77.45 68.20 45.11 32.62 13.37%
EPS 15.28 14.18 23.22 23.49 18.58 14.32 10.25 6.87%
DPS 6.46 0.00 6.03 10.13 9.40 9.14 5.79 1.84%
NAPS 1.9964 1.8655 1.6321 1.7938 0.9451 0.9381 0.7613 17.42%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.70 1.53 1.13 2.70 2.07 1.22 1.28 -
P/RPS 2.63 2.24 1.18 3.68 2.87 2.54 2.74 -0.68%
P/EPS 11.94 11.37 4.76 12.13 10.53 7.99 8.72 5.37%
EY 8.37 8.79 21.02 8.25 9.50 12.52 11.47 -5.11%
DY 3.54 0.00 5.46 3.56 4.83 7.99 6.47 -9.55%
P/NAPS 0.91 0.86 0.68 1.59 2.07 1.22 1.17 -4.10%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 21/02/05 -
Price 2.12 1.69 1.00 2.59 1.92 1.24 1.34 -
P/RPS 3.28 2.47 1.04 3.53 2.66 2.58 2.87 2.24%
P/EPS 14.89 12.56 4.21 11.63 9.77 8.12 9.13 8.48%
EY 6.71 7.96 23.76 8.60 10.24 12.31 10.95 -7.83%
DY 2.84 0.00 6.17 3.71 5.21 7.86 6.18 -12.14%
P/NAPS 1.14 0.95 0.60 1.52 1.92 1.24 1.23 -1.25%

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