[YNHPROP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 2.62%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 273,854 471,184 252,350 191,660 156,904 97,736 125,144 13.92%
PBT 82,114 145,594 115,644 93,420 74,398 46,204 22,480 24.07%
Tax -20,864 -38,676 -28,950 -24,220 -20,854 -10,050 -10,990 11.26%
NP 61,250 106,918 86,694 69,200 53,544 36,154 11,490 32.13%
-
NP to SH 61,250 106,918 86,694 69,200 53,544 36,154 11,490 32.13%
-
Tax Rate 25.41% 26.56% 25.03% 25.93% 28.03% 21.75% 48.89% -
Total Cost 212,604 364,266 165,656 122,460 103,360 61,582 113,654 10.99%
-
Net Worth 640,204 618,311 571,490 449,168 350,143 267,247 -506,057 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 46,085 35,942 35,091 - - - -
Div Payout % - 43.10% 41.46% 50.71% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 640,204 618,311 571,490 449,168 350,143 267,247 -506,057 -
NOSH 374,388 384,044 359,427 350,912 309,861 252,119 207,400 10.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.37% 22.69% 34.35% 36.11% 34.13% 36.99% 9.18% -
ROE 9.57% 17.29% 15.17% 15.41% 15.29% 13.53% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 73.15 122.69 70.21 54.62 50.64 38.77 60.34 3.25%
EPS 16.36 27.84 24.12 19.72 17.28 14.34 5.54 19.75%
DPS 0.00 12.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.71 1.61 1.59 1.28 1.13 1.06 -2.44 -
Adjusted Per Share Value based on latest NOSH - 351,326
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 73.23 125.99 67.48 51.25 41.96 26.13 33.46 13.93%
EPS 16.38 28.59 23.18 18.50 14.32 9.67 3.07 32.15%
DPS 0.00 12.32 9.61 9.38 0.00 0.00 0.00 -
NAPS 1.7119 1.6533 1.5281 1.2011 0.9363 0.7146 -1.3532 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.74 1.76 2.88 1.28 1.29 1.27 0.20 -
P/RPS 2.38 1.43 4.10 2.34 2.55 3.28 0.33 38.95%
P/EPS 10.64 6.32 11.94 6.49 7.47 8.86 3.61 19.72%
EY 9.40 15.82 8.38 15.41 13.40 11.29 27.70 -16.46%
DY 0.00 6.82 3.47 7.81 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 1.81 1.00 1.14 1.20 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 27/08/07 29/08/06 01/08/05 19/08/04 29/08/03 -
Price 1.95 1.55 2.50 1.28 1.30 1.24 0.20 -
P/RPS 2.67 1.26 3.56 2.34 2.57 3.20 0.33 41.64%
P/EPS 11.92 5.57 10.36 6.49 7.52 8.65 3.61 22.00%
EY 8.39 17.96 9.65 15.41 13.29 11.56 27.70 -18.03%
DY 0.00 7.74 4.00 7.81 0.00 0.00 0.00 -
P/NAPS 1.14 0.96 1.57 1.00 1.15 1.17 0.00 -

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