[YNHPROP] QoQ Cumulative Quarter 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- -66.99%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 348,666 315,657 235,592 88,733 280,347 181,593 126,175 96.31%
PBT 111,105 103,417 72,797 36,183 109,495 87,959 57,822 54.25%
Tax -30,210 -27,775 -19,338 -9,494 -28,634 -21,692 -14,475 62.94%
NP 80,895 75,642 53,459 26,689 80,861 66,267 43,347 51.29%
-
NP to SH 80,895 75,642 53,459 26,689 80,861 66,267 43,347 51.29%
-
Tax Rate 27.19% 26.86% 26.56% 26.24% 26.15% 24.66% 25.03% -
Total Cost 267,771 240,015 182,133 62,044 199,486 115,326 82,828 117.86%
-
Net Worth 620,185 620,264 618,311 662,326 633,439 608,158 571,490 5.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,552 22,692 23,042 - 37,704 37,082 17,971 16.26%
Div Payout % 27.88% 30.00% 43.10% - 46.63% 55.96% 41.46% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 620,185 620,264 618,311 662,326 633,439 608,158 571,490 5.57%
NOSH 375,870 378,210 384,044 391,908 377,047 370,828 359,427 3.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.20% 23.96% 22.69% 30.08% 28.84% 36.49% 34.35% -
ROE 13.04% 12.20% 8.65% 4.03% 12.77% 10.90% 7.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.76 83.46 61.34 22.64 74.35 48.97 35.10 90.58%
EPS 21.52 20.00 13.92 6.81 21.45 17.87 12.06 46.85%
DPS 6.00 6.00 6.00 0.00 10.00 10.00 5.00 12.86%
NAPS 1.65 1.64 1.61 1.69 1.68 1.64 1.59 2.48%
Adjusted Per Share Value based on latest NOSH - 391,908
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 93.23 84.40 63.00 23.73 74.96 48.56 33.74 96.30%
EPS 21.63 20.23 14.29 7.14 21.62 17.72 11.59 51.29%
DPS 6.03 6.07 6.16 0.00 10.08 9.92 4.81 16.18%
NAPS 1.6583 1.6586 1.6533 1.771 1.6938 1.6262 1.5281 5.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.13 1.40 1.76 2.13 2.70 2.67 2.88 -
P/RPS 1.22 1.68 2.87 9.41 3.63 5.45 8.20 -71.75%
P/EPS 5.25 7.00 12.64 31.28 12.59 14.94 23.88 -63.40%
EY 19.05 14.29 7.91 3.20 7.94 6.69 4.19 173.18%
DY 5.31 4.29 3.41 0.00 3.70 3.75 1.74 109.68%
P/NAPS 0.68 0.85 1.09 1.26 1.61 1.63 1.81 -47.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 26/08/08 20/05/08 25/02/08 12/11/07 27/08/07 -
Price 1.00 1.16 1.55 2.28 2.59 2.68 2.50 -
P/RPS 1.08 1.39 2.53 10.07 3.48 5.47 7.12 -71.39%
P/EPS 4.65 5.80 11.14 33.48 12.08 15.00 20.73 -62.91%
EY 21.52 17.24 8.98 2.99 8.28 6.67 4.82 169.91%
DY 6.00 5.17 3.87 0.00 3.86 3.73 2.00 107.31%
P/NAPS 0.61 0.71 0.96 1.35 1.54 1.63 1.57 -46.60%

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