[YNHPROP] QoQ 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- 25.73%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
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 108,045 55,419 68,548 57,627 70,260 88,970 44,670 79.89%
PBT 30,249 30,137 29,681 28,141 21,719 25,289 23,373 18.70%
Tax -8,664 -7,217 -7,193 -7,283 -5,130 -6,994 -5,631 33.17%
NP 21,585 22,920 22,488 20,858 16,589 18,295 17,742 13.92%
-
NP to SH 21,585 22,920 22,488 20,858 16,589 18,295 17,742 13.92%
-
Tax Rate 28.64% 23.95% 24.23% 25.88% 23.62% 27.66% 24.09% -
Total Cost 86,460 32,499 46,060 36,769 53,671 70,675 26,928 117.17%
-
Net Worth 670,831 644,747 579,512 514,355 353,432 467,929 449,698 30.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 19,656 18,223 - - 17,591 17,566 -
Div Payout % - 85.76% 81.04% - - 96.15% 99.01% -
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 670,831 644,747 579,512 514,355 353,432 467,929 449,698 30.46%
NOSH 394,606 393,138 364,473 354,727 353,432 351,826 351,326 8.02%
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 19.98% 41.36% 32.81% 36.19% 23.61% 20.56% 39.72% -
ROE 3.22% 3.55% 3.88% 4.06% 4.69% 3.91% 3.95% -
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 27.38 14.10 18.81 16.25 19.88 25.29 12.71 66.56%
EPS 5.47 5.83 6.17 5.88 4.73 5.20 5.05 5.45%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 5.00 -
NAPS 1.70 1.64 1.59 1.45 1.00 1.33 1.28 20.76%
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 28.89 14.82 18.33 15.41 18.79 23.79 11.94 79.94%
EPS 5.77 6.13 6.01 5.58 4.44 4.89 4.74 13.96%
DPS 0.00 5.26 4.87 0.00 0.00 4.70 4.70 -
NAPS 1.7938 1.724 1.5496 1.3754 0.9451 1.2512 1.2025 30.45%
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 9.86 18.94 15.31 13.91 10.41 5.14 10.07 -1.39%
P/EPS 49.36 45.80 46.68 38.44 44.10 25.00 25.35 55.74%
EY 2.03 2.18 2.14 2.60 2.27 4.00 3.95 -35.76%
DY 0.00 1.87 1.74 0.00 0.00 3.85 3.91 -
P/NAPS 1.59 1.63 1.81 1.56 2.07 0.98 1.00 36.11%
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 9.46 19.01 13.29 19.21 9.66 5.42 10.07 -4.06%
P/EPS 47.35 45.97 40.52 53.06 40.91 26.35 25.35 51.49%
EY 2.11 2.18 2.47 1.88 2.44 3.80 3.95 -34.08%
DY 0.00 1.87 2.00 0.00 0.00 3.65 3.91 -
P/NAPS 1.52 1.63 1.57 2.15 1.92 1.03 1.00 32.09%

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