[YNHPROP] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.82%
YoY- 30.12%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 45,205 47,815 34,328 108,045 70,260 39,652 37,249 3.27%
PBT 16,949 13,375 15,242 30,249 21,719 19,535 13,104 4.37%
Tax -6,352 -4,349 -4,058 -8,664 -5,130 -6,553 -3,362 11.18%
NP 10,597 9,026 11,184 21,585 16,589 12,982 9,742 1.41%
-
NP to SH 10,597 9,026 11,184 21,585 16,589 12,982 9,742 1.41%
-
Tax Rate 37.48% 32.52% 26.62% 28.64% 23.62% 33.54% 25.66% -
Total Cost 34,608 38,789 23,144 86,460 53,671 26,670 27,507 3.89%
-
Net Worth 746,606 697,642 610,368 670,831 353,432 350,827 284,696 17.42%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 18,063 - - - - - 12,223 6.72%
Div Payout % 170.45% - - - - - 125.47% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 746,606 697,642 610,368 670,831 353,432 350,827 284,696 17.42%
NOSH 401,401 394,148 365,490 394,606 353,432 350,827 261,189 7.42%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 23.44% 18.88% 32.58% 19.98% 23.61% 32.74% 26.15% -
ROE 1.42% 1.29% 1.83% 3.22% 4.69% 3.70% 3.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.26 12.13 9.39 27.38 19.88 11.30 14.26 -3.85%
EPS 2.64 2.29 3.06 5.47 4.73 3.70 3.73 -5.59%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 4.68 -0.65%
NAPS 1.86 1.77 1.67 1.70 1.00 1.00 1.09 9.31%
Adjusted Per Share Value based on latest NOSH - 394,606
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.55 9.04 6.49 20.42 13.28 7.50 7.04 3.29%
EPS 2.00 1.71 2.11 4.08 3.14 2.45 1.84 1.39%
DPS 3.41 0.00 0.00 0.00 0.00 0.00 2.31 6.70%
NAPS 1.4114 1.3188 1.1538 1.2681 0.6681 0.6632 0.5382 17.42%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.70 1.53 1.13 2.70 2.07 1.22 1.28 -
P/RPS 15.10 12.61 12.03 9.86 10.41 10.79 8.98 9.04%
P/EPS 64.39 66.81 36.93 49.36 44.10 32.97 34.32 11.05%
EY 1.55 1.50 2.71 2.03 2.27 3.03 2.91 -9.96%
DY 2.65 0.00 0.00 0.00 0.00 0.00 3.66 -5.23%
P/NAPS 0.91 0.86 0.68 1.59 2.07 1.22 1.17 -4.10%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 21/02/06 21/02/05 -
Price 2.12 1.69 1.00 2.59 1.92 1.24 1.34 -
P/RPS 18.82 13.93 10.65 9.46 9.66 10.97 9.40 12.26%
P/EPS 80.30 73.80 32.68 47.35 40.91 33.51 35.93 14.33%
EY 1.25 1.36 3.06 2.11 2.44 2.98 2.78 -12.46%
DY 2.12 0.00 0.00 0.00 0.00 0.00 3.49 -7.96%
P/NAPS 1.14 0.95 0.60 1.52 1.92 1.24 1.23 -1.25%

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