[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.07%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 280,347 242,124 252,350 230,508 255,060 246,400 191,660 28.76%
PBT 109,495 117,278 115,644 112,564 93,718 95,998 93,420 11.13%
Tax -28,634 -28,922 -28,950 -29,132 -24,233 -25,470 -24,220 11.77%
NP 80,861 88,356 86,694 83,432 69,485 70,528 69,200 10.90%
-
NP to SH 80,861 88,356 86,694 83,432 69,485 70,528 69,200 10.90%
-
Tax Rate 26.15% 24.66% 25.03% 25.88% 25.86% 26.53% 25.93% -
Total Cost 199,486 153,768 165,656 147,076 185,575 175,872 122,460 38.32%
-
Net Worth 633,439 608,158 571,490 514,355 485,493 467,142 449,168 25.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 37,704 49,443 35,942 - 35,180 46,831 35,091 4.89%
Div Payout % 46.63% 55.96% 41.46% - 50.63% 66.40% 50.71% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 633,439 608,158 571,490 514,355 485,493 467,142 449,168 25.67%
NOSH 377,047 370,828 359,427 354,727 351,807 351,235 350,912 4.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 28.84% 36.49% 34.35% 36.19% 27.24% 28.62% 36.11% -
ROE 12.77% 14.53% 15.17% 16.22% 14.31% 15.10% 15.41% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 74.35 65.29 70.21 64.98 72.50 70.15 54.62 22.75%
EPS 21.45 23.83 24.12 23.52 19.75 20.08 19.72 5.75%
DPS 10.00 13.33 10.00 0.00 10.00 13.33 10.00 0.00%
NAPS 1.68 1.64 1.59 1.45 1.38 1.33 1.28 19.81%
Adjusted Per Share Value based on latest NOSH - 354,727
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 74.96 64.74 67.48 61.64 68.20 65.89 51.25 28.76%
EPS 21.62 23.63 23.18 22.31 18.58 18.86 18.50 10.91%
DPS 10.08 13.22 9.61 0.00 9.41 12.52 9.38 4.90%
NAPS 1.6938 1.6262 1.5281 1.3754 1.2982 1.2491 1.2011 25.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.70 2.67 2.88 2.26 2.07 1.30 1.28 -
P/RPS 3.63 4.09 4.10 3.48 2.86 1.85 2.34 33.89%
P/EPS 12.59 11.21 11.94 9.61 10.48 6.47 6.49 55.35%
EY 7.94 8.92 8.38 10.41 9.54 15.45 15.41 -35.65%
DY 3.70 4.99 3.47 0.00 4.83 10.26 7.81 -39.14%
P/NAPS 1.61 1.63 1.81 1.56 1.50 0.98 1.00 37.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 12/11/07 27/08/07 16/04/07 12/02/07 30/10/06 29/08/06 -
Price 2.59 2.68 2.50 3.12 1.92 1.37 1.28 -
P/RPS 3.48 4.10 3.56 4.80 2.65 1.95 2.34 30.19%
P/EPS 12.08 11.25 10.36 13.27 9.72 6.82 6.49 51.14%
EY 8.28 8.89 9.65 7.54 10.29 14.66 15.41 -33.83%
DY 3.86 4.98 4.00 0.00 5.21 9.73 7.81 -37.40%
P/NAPS 1.54 1.63 1.57 2.15 1.39 1.03 1.00 33.25%

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