[YNHPROP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.46%
YoY- 27.42%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 320,745 289,639 251,854 285,405 261,527 255,060 224,452 26.84%
PBT 126,250 118,208 109,678 104,830 98,522 93,718 91,534 23.88%
Tax -32,568 -30,357 -26,823 -26,600 -25,038 -24,234 -25,657 17.21%
NP 93,682 87,851 82,855 78,230 73,484 69,484 65,877 26.43%
-
NP to SH 93,682 87,851 82,855 78,230 73,484 69,484 65,877 26.43%
-
Tax Rate 25.80% 25.68% 24.46% 25.37% 25.41% 25.86% 28.03% -
Total Cost 227,063 201,788 168,999 207,175 188,043 185,576 158,575 27.01%
-
Net Worth 662,326 670,831 644,747 579,512 514,355 353,432 467,929 26.03%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 37,880 37,880 37,880 35,815 35,157 35,157 35,157 5.09%
Div Payout % 40.44% 43.12% 45.72% 45.78% 47.84% 50.60% 53.37% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 662,326 670,831 644,747 579,512 514,355 353,432 467,929 26.03%
NOSH 391,908 394,606 393,138 364,473 354,727 353,432 351,826 7.45%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 29.21% 30.33% 32.90% 27.41% 28.10% 27.24% 29.35% -
ROE 14.14% 13.10% 12.85% 13.50% 14.29% 19.66% 14.08% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 81.84 73.40 64.06 78.31 73.73 72.17 63.80 18.04%
EPS 23.90 22.26 21.08 21.46 20.72 19.66 18.72 17.66%
DPS 9.67 9.60 9.64 9.83 10.00 10.00 10.00 -2.21%
NAPS 1.69 1.70 1.64 1.59 1.45 1.00 1.33 17.29%
Adjusted Per Share Value based on latest NOSH - 364,473
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 85.77 77.45 67.34 76.32 69.93 68.20 60.02 26.84%
EPS 25.05 23.49 22.15 20.92 19.65 18.58 17.62 26.40%
DPS 10.13 10.13 10.13 9.58 9.40 9.40 9.40 5.10%
NAPS 1.771 1.7938 1.724 1.5496 1.3754 0.9451 1.2512 26.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.13 2.70 2.67 2.88 2.26 2.07 1.30 -
P/RPS 2.60 3.68 4.17 3.68 3.07 2.87 2.04 17.53%
P/EPS 8.91 12.13 12.67 13.42 10.91 10.53 6.94 18.10%
EY 11.22 8.25 7.89 7.45 9.17 9.50 14.40 -15.31%
DY 4.54 3.56 3.61 3.41 4.42 4.83 7.69 -29.60%
P/NAPS 1.26 1.59 1.63 1.81 1.56 2.07 0.98 18.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 25/02/08 12/11/07 27/08/07 16/04/07 12/02/07 30/10/06 -
Price 2.28 2.59 2.68 2.50 3.12 1.92 1.37 -
P/RPS 2.79 3.53 4.18 3.19 4.23 2.66 2.15 18.95%
P/EPS 9.54 11.63 12.72 11.65 15.06 9.77 7.32 19.29%
EY 10.48 8.60 7.86 8.59 6.64 10.24 13.67 -16.22%
DY 4.24 3.71 3.60 3.93 3.21 5.21 7.30 -30.36%
P/NAPS 1.35 1.52 1.63 1.57 2.15 1.92 1.03 19.74%

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