[YNHPROP] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.32%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 47,815 34,328 108,045 70,260 39,652 37,249 27,891 9.39%
PBT 13,375 15,242 30,249 21,719 19,535 13,104 -5,511 -
Tax -4,349 -4,058 -8,664 -5,130 -6,553 -3,362 -2,491 9.72%
NP 9,026 11,184 21,585 16,589 12,982 9,742 -8,002 -
-
NP to SH 9,026 11,184 21,585 16,589 12,982 9,742 -8,002 -
-
Tax Rate 32.52% 26.62% 28.64% 23.62% 33.54% 25.66% - -
Total Cost 38,789 23,144 86,460 53,671 26,670 27,507 35,893 1.30%
-
Net Worth 697,642 610,368 670,831 353,432 350,827 284,696 80,786 43.18%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 12,223 2,507 -
Div Payout % - - - - - 125.47% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 697,642 610,368 670,831 353,432 350,827 284,696 80,786 43.18%
NOSH 394,148 365,490 394,606 353,432 350,827 261,189 69,643 33.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.88% 32.58% 19.98% 23.61% 32.74% 26.15% -28.69% -
ROE 1.29% 1.83% 3.22% 4.69% 3.70% 3.42% -9.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.13 9.39 27.38 19.88 11.30 14.26 40.05 -18.03%
EPS 2.29 3.06 5.47 4.73 3.70 3.73 -11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 4.68 3.60 -
NAPS 1.77 1.67 1.70 1.00 1.00 1.09 1.16 7.28%
Adjusted Per Share Value based on latest NOSH - 353,432
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.79 9.18 28.89 18.79 10.60 9.96 7.46 9.39%
EPS 2.41 2.99 5.77 4.44 3.47 2.60 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 3.27 0.67 -
NAPS 1.8655 1.6321 1.7938 0.9451 0.9381 0.7613 0.216 43.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.53 1.13 2.70 2.07 1.22 1.28 1.09 -
P/RPS 12.61 12.03 9.86 10.41 10.79 8.98 2.72 29.09%
P/EPS 66.81 36.93 49.36 44.10 32.97 34.32 -9.49 -
EY 1.50 2.71 2.03 2.27 3.03 2.91 -10.54 -
DY 0.00 0.00 0.00 0.00 0.00 3.66 3.30 -
P/NAPS 0.86 0.68 1.59 2.07 1.22 1.17 0.94 -1.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 21/02/05 20/02/04 -
Price 1.69 1.00 2.59 1.92 1.24 1.34 1.30 -
P/RPS 13.93 10.65 9.46 9.66 10.97 9.40 3.25 27.42%
P/EPS 73.80 32.68 47.35 40.91 33.51 35.93 -11.31 -
EY 1.36 3.06 2.11 2.44 2.98 2.78 -8.84 -
DY 0.00 0.00 0.00 0.00 0.00 3.49 2.77 -
P/NAPS 0.95 0.60 1.52 1.92 1.24 1.23 1.12 -2.70%

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