[YNHPROP] QoQ Annualized Quarter 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- -8.48%
YoY- 16.37%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 420,876 471,184 354,932 280,347 242,124 252,350 230,508 49.22%
PBT 137,889 145,594 144,732 109,495 117,278 115,644 112,564 14.44%
Tax -37,033 -38,676 -37,976 -28,634 -28,922 -28,950 -29,132 17.29%
NP 100,856 106,918 106,756 80,861 88,356 86,694 83,432 13.43%
-
NP to SH 100,856 106,918 106,756 80,861 88,356 86,694 83,432 13.43%
-
Tax Rate 26.86% 26.56% 26.24% 26.15% 24.66% 25.03% 25.88% -
Total Cost 320,020 364,266 248,176 199,486 153,768 165,656 147,076 67.67%
-
Net Worth 620,264 618,311 662,326 633,439 608,158 571,490 514,355 13.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 30,256 46,085 - 37,704 49,443 35,942 - -
Div Payout % 30.00% 43.10% - 46.63% 55.96% 41.46% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 620,264 618,311 662,326 633,439 608,158 571,490 514,355 13.25%
NOSH 378,210 384,044 391,908 377,047 370,828 359,427 354,727 4.35%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.96% 22.69% 30.08% 28.84% 36.49% 34.35% 36.19% -
ROE 16.26% 17.29% 16.12% 12.77% 14.53% 15.17% 16.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 111.28 122.69 90.56 74.35 65.29 70.21 64.98 42.99%
EPS 26.67 27.84 27.24 21.45 23.83 24.12 23.52 8.71%
DPS 8.00 12.00 0.00 10.00 13.33 10.00 0.00 -
NAPS 1.64 1.61 1.69 1.68 1.64 1.59 1.45 8.53%
Adjusted Per Share Value based on latest NOSH - 394,606
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 112.54 125.99 94.91 74.96 64.74 67.48 61.64 49.21%
EPS 26.97 28.59 28.55 21.62 23.63 23.18 22.31 13.44%
DPS 8.09 12.32 0.00 10.08 13.22 9.61 0.00 -
NAPS 1.6586 1.6533 1.771 1.6938 1.6262 1.5281 1.3754 13.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.40 1.76 2.13 2.70 2.67 2.88 2.26 -
P/RPS 1.26 1.43 2.35 3.63 4.09 4.10 3.48 -49.10%
P/EPS 5.25 6.32 7.82 12.59 11.21 11.94 9.61 -33.09%
EY 19.05 15.82 12.79 7.94 8.92 8.38 10.41 49.44%
DY 5.71 6.82 0.00 3.70 4.99 3.47 0.00 -
P/NAPS 0.85 1.09 1.26 1.61 1.63 1.81 1.56 -33.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 -
Price 1.16 1.55 2.28 2.59 2.68 2.50 3.12 -
P/RPS 1.04 1.26 2.52 3.48 4.10 3.56 4.80 -63.82%
P/EPS 4.35 5.57 8.37 12.08 11.25 10.36 13.27 -52.36%
EY 22.99 17.96 11.95 8.28 8.89 9.65 7.54 109.84%
DY 6.90 7.74 0.00 3.86 4.98 4.00 0.00 -
P/NAPS 0.71 0.96 1.35 1.54 1.63 1.57 2.15 -52.12%

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