[YNHPROP] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.64%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 220,631 300,507 324,178 320,745 261,527 178,391 135,913 8.40%
PBT 79,784 72,900 102,572 126,250 98,522 80,330 57,130 5.72%
Tax -21,620 -20,280 -27,261 -32,568 -25,038 -23,119 -14,161 7.30%
NP 58,164 52,620 75,311 93,682 73,484 57,211 42,969 5.17%
-
NP to SH 58,184 52,620 75,311 93,682 73,484 57,211 42,969 5.17%
-
Tax Rate 27.10% 27.82% 26.58% 25.80% 25.41% 28.78% 24.79% -
Total Cost 162,467 247,887 248,867 227,063 188,043 121,180 92,944 9.75%
-
Net Worth 772,682 717,908 627,889 662,326 514,355 455,621 331,088 15.16%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 24,156 - 22,558 37,880 35,157 34,181 21,637 1.85%
Div Payout % 41.52% - 29.95% 40.44% 47.84% 59.75% 50.36% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 772,682 717,908 627,889 662,326 514,355 455,621 331,088 15.16%
NOSH 406,675 398,837 373,743 391,908 354,727 350,478 285,421 6.07%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 26.36% 17.51% 23.23% 29.21% 28.10% 32.07% 31.62% -
ROE 7.53% 7.33% 11.99% 14.14% 14.29% 12.56% 12.98% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 54.25 75.35 86.74 81.84 73.73 50.90 47.62 2.19%
EPS 14.31 13.19 20.15 23.90 20.72 16.32 15.05 -0.83%
DPS 6.02 0.00 6.04 9.67 10.00 9.75 7.58 -3.76%
NAPS 1.90 1.80 1.68 1.69 1.45 1.30 1.16 8.56%
Adjusted Per Share Value based on latest NOSH - 391,908
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 59.00 80.35 86.68 85.77 69.93 47.70 36.34 8.40%
EPS 15.56 14.07 20.14 25.05 19.65 15.30 11.49 5.18%
DPS 6.46 0.00 6.03 10.13 9.40 9.14 5.79 1.84%
NAPS 2.0661 1.9196 1.6789 1.771 1.3754 1.2183 0.8853 15.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.88 1.56 1.02 2.13 2.26 1.24 1.30 -
P/RPS 3.47 2.07 1.18 2.60 3.07 2.44 2.73 4.07%
P/EPS 13.14 11.82 5.06 8.91 10.91 7.60 8.64 7.23%
EY 7.61 8.46 19.76 11.22 9.17 13.16 11.58 -6.75%
DY 3.20 0.00 5.92 4.54 4.42 7.87 5.83 -9.51%
P/NAPS 0.99 0.87 0.61 1.26 1.56 0.95 1.12 -2.03%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 28/04/10 19/05/09 20/05/08 16/04/07 26/04/06 26/04/05 -
Price 1.96 1.76 1.47 2.28 3.12 1.25 1.29 -
P/RPS 3.61 2.34 1.69 2.79 4.23 2.46 2.71 4.89%
P/EPS 13.70 13.34 7.30 9.54 15.06 7.66 8.57 8.12%
EY 7.30 7.50 13.71 10.48 6.64 13.06 11.67 -7.51%
DY 3.07 0.00 4.11 4.24 3.21 7.80 5.88 -10.26%
P/NAPS 1.03 0.98 0.88 1.35 2.15 0.96 1.11 -1.23%

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