[YNHPROP] YoY 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- 5.24%
YoY- 30.87%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
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 73,999 146,859 68,548 44,670 36,974 21,318 29,756 16.38%
PBT 20,962 36,615 29,681 23,373 19,184 11,210 4,998 26.96%
Tax -5,511 -9,845 -7,193 -5,631 -5,627 -1,710 -2,296 15.69%
NP 15,451 26,770 22,488 17,742 13,557 9,500 2,702 33.68%
-
NP to SH 15,451 26,770 22,488 17,742 13,557 9,500 2,702 33.68%
-
Tax Rate 26.29% 26.89% 24.23% 24.09% 29.33% 15.25% 45.94% -
Total Cost 58,548 120,089 46,060 26,928 23,417 11,818 27,054 13.71%
-
Net Worth 641,291 605,332 579,512 449,698 377,325 243,825 -507,144 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 22,558 18,223 17,566 - - - -
Div Payout % - 84.27% 81.04% 99.01% - - - -
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 641,291 605,332 579,512 449,698 377,325 243,825 -507,144 -
NOSH 375,024 375,983 364,473 351,326 333,916 230,024 207,846 10.32%
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 20.88% 18.23% 32.81% 39.72% 36.67% 44.56% 9.08% -
ROE 2.41% 4.42% 3.88% 3.95% 3.59% 3.90% 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 19.73 39.06 18.81 12.71 11.07 9.27 14.32 5.48%
EPS 4.12 7.12 6.17 5.05 4.06 4.13 1.30 21.17%
DPS 0.00 6.00 5.00 5.00 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 13.99 27.76 12.96 8.44 6.99 4.03 5.62 16.40%
EPS 2.92 5.06 4.25 3.35 2.56 1.80 0.51 33.71%
DPS 0.00 4.26 3.44 3.32 0.00 0.00 0.00 -
NAPS 1.2123 1.1443 1.0955 0.8501 0.7133 0.4609 -0.9587 -
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 8.82 4.51 15.31 10.07 11.65 13.70 1.40 35.86%
P/EPS 42.23 24.72 46.68 25.35 31.77 30.75 15.38 18.31%
EY 2.37 4.05 2.14 3.95 3.15 3.25 6.50 -15.46%
DY 0.00 3.41 1.74 3.91 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 9.88 3.97 13.29 10.07 11.74 13.38 1.40 38.45%
P/EPS 47.33 21.77 40.52 25.35 32.02 30.02 15.38 20.58%
EY 2.11 4.59 2.47 3.95 3.12 3.33 6.50 -17.08%
DY 0.00 3.87 2.00 3.91 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