[YNHPROP] QoQ TTM 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- 5.76%
YoY- 28.44%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 289,639 251,854 285,405 261,527 255,060 224,452 186,087 34.19%
PBT 118,208 109,678 104,830 98,522 93,718 91,534 84,519 24.98%
Tax -30,357 -26,823 -26,600 -25,038 -24,234 -25,657 -23,123 19.83%
NP 87,851 82,855 78,230 73,484 69,484 65,877 61,396 26.89%
-
NP to SH 87,851 82,855 78,230 73,484 69,484 65,877 61,396 26.89%
-
Tax Rate 25.68% 24.46% 25.37% 25.41% 25.86% 28.03% 27.36% -
Total Cost 201,788 168,999 207,175 188,043 185,576 158,575 124,691 37.71%
-
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 37,880 37,880 35,815 35,157 35,157 35,157 38,391 -0.88%
Div Payout % 43.12% 45.72% 45.78% 47.84% 50.60% 53.37% 62.53% -
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 30.33% 32.90% 27.41% 28.10% 27.24% 29.35% 32.99% -
ROE 13.10% 12.85% 13.50% 14.29% 19.66% 14.08% 13.65% -
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 73.40 64.06 78.31 73.73 72.17 63.80 52.97 24.21%
EPS 22.26 21.08 21.46 20.72 19.66 18.72 17.48 17.43%
DPS 9.60 9.64 9.83 10.00 10.00 10.00 11.00 -8.65%
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 77.45 67.34 76.32 69.93 68.20 60.02 49.76 34.19%
EPS 23.49 22.15 20.92 19.65 18.58 17.62 16.42 26.87%
DPS 10.13 10.13 9.58 9.40 9.40 9.40 10.27 -0.90%
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 3.68 4.17 3.68 3.07 2.87 2.04 2.42 32.13%
P/EPS 12.13 12.67 13.42 10.91 10.53 6.94 7.32 39.90%
EY 8.25 7.89 7.45 9.17 9.50 14.40 13.65 -28.44%
DY 3.56 3.61 3.41 4.42 4.83 7.69 8.59 -44.32%
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 3.53 4.18 3.19 4.23 2.66 2.15 2.42 28.53%
P/EPS 11.63 12.72 11.65 15.06 9.77 7.32 7.32 36.04%
EY 8.60 7.86 8.59 6.64 10.24 13.67 13.65 -26.44%
DY 3.71 3.60 3.93 3.21 5.21 7.30 8.59 -42.77%
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