[YNHPROP] YoY TTM 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- 5.48%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 269,627 349,984 289,639 255,060 168,709 121,985 243,312 1.72%
PBT 72,438 118,660 118,208 93,718 75,007 51,008 10,048 38.94%
Tax -19,401 -31,834 -30,357 -24,234 -21,439 -12,677 -1,045 62.65%
NP 53,037 86,826 87,851 69,484 53,568 38,331 9,003 34.35%
-
NP to SH 53,037 86,826 87,851 69,484 53,568 38,331 9,003 34.35%
-
Tax Rate 26.78% 26.83% 25.68% 25.86% 28.58% 24.85% 10.40% -
Total Cost 216,590 263,158 201,788 185,576 115,141 83,654 234,309 -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 - 22,558 37,880 35,157 34,181 21,637 2,507 -
Div Payout % - 25.98% 43.12% 50.60% 63.81% 56.45% 27.85% -
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 19.67% 24.81% 30.33% 27.24% 31.75% 31.42% 3.70% -
ROE 7.60% 14.23% 13.10% 19.66% 15.27% 13.46% 11.14% -
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 68.41 95.76 73.40 72.17 48.09 46.70 349.37 -23.77%
EPS 13.46 23.76 22.26 19.66 15.27 14.68 12.93 0.67%
DPS 0.00 6.17 9.60 10.00 9.74 8.28 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 72.10 93.58 77.45 68.20 45.11 32.62 65.06 1.72%
EPS 14.18 23.22 23.49 18.58 14.32 10.25 2.41 34.32%
DPS 0.00 6.03 10.13 9.40 9.14 5.79 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 2.24 1.18 3.68 2.87 2.54 2.74 0.31 39.00%
P/EPS 11.37 4.76 12.13 10.53 7.99 8.72 8.43 5.10%
EY 8.79 21.02 8.25 9.50 12.52 11.47 11.86 -4.86%
DY 0.00 5.46 3.56 4.83 7.99 6.47 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 2.47 1.04 3.53 2.66 2.58 2.87 0.37 37.17%
P/EPS 12.56 4.21 11.63 9.77 8.12 9.13 10.06 3.76%
EY 7.96 23.76 8.60 10.24 12.31 10.95 9.94 -3.63%
DY 0.00 6.17 3.71 5.21 7.86 6.18 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