[YNHPROP] YoY TTM 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- 7.32%
YoY- 30.56%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 251,318 399,056 285,405 186,087 151,569 229,608 128,031 11.88%
PBT 86,919 133,184 104,830 84,519 65,104 21,910 20,011 27.70%
Tax -22,927 -35,220 -26,600 -23,123 -18,078 -575 -10,895 13.18%
NP 63,992 97,964 78,230 61,396 47,026 21,335 9,116 38.33%
-
NP to SH 63,992 97,964 78,230 61,396 47,026 21,335 9,116 38.33%
-
Tax Rate 26.38% 26.44% 25.37% 27.36% 27.77% 2.62% 54.45% -
Total Cost 187,326 301,092 207,175 124,691 104,543 208,273 118,915 7.86%
-
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 - 42,215 35,815 38,391 34,994 2,507 - -
Div Payout % - 43.09% 45.78% 62.53% 74.41% 11.75% - -
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 25.46% 24.55% 27.41% 32.99% 31.03% 9.29% 7.12% -
ROE 9.98% 16.18% 13.50% 13.65% 12.46% 8.75% 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 67.01 106.14 78.31 52.97 45.39 99.82 61.60 1.41%
EPS 17.06 26.06 21.46 17.48 14.08 9.28 4.39 25.36%
DPS 0.00 11.23 9.83 11.00 10.48 1.09 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 47.51 75.44 53.95 35.18 28.65 43.40 24.20 11.88%
EPS 12.10 18.52 14.79 11.61 8.89 4.03 1.72 38.38%
DPS 0.00 7.98 6.77 7.26 6.62 0.47 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 2.60 1.66 3.68 2.42 2.84 1.27 0.32 41.74%
P/EPS 10.20 6.75 13.42 7.32 9.16 13.69 4.56 14.34%
EY 9.81 14.80 7.45 13.65 10.92 7.30 21.93 -12.53%
DY 0.00 6.38 3.41 8.59 8.12 0.86 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 2.91 1.46 3.19 2.42 2.86 1.24 0.32 44.42%
P/EPS 11.43 5.95 11.65 7.32 9.23 13.37 4.56 16.53%
EY 8.75 16.81 8.59 13.65 10.83 7.48 21.93 -14.18%
DY 0.00 7.24 3.93 8.59 8.06 0.88 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