[YNHPROP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.54%
YoY- -35.83%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 285,296 317,804 375,228 246,584 295,749 273,854 251,708 8.70%
PBT 82,614 87,268 82,228 70,543 78,750 82,114 80,380 1.84%
Tax -20,554 -25,690 -23,200 -18,631 -20,069 -20,864 -19,684 2.92%
NP 62,060 61,578 59,028 51,912 58,681 61,250 60,696 1.49%
-
NP to SH 62,060 61,578 59,028 51,912 58,681 61,250 60,696 1.49%
-
Tax Rate 24.88% 29.44% 28.21% 26.41% 25.48% 25.41% 24.49% -
Total Cost 223,236 256,226 316,200 194,672 237,068 212,604 191,012 10.94%
-
Net Worth 735,131 733,831 717,908 673,921 663,959 640,204 627,889 11.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,990 - - - - - - -
Div Payout % 12.88% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 735,131 733,831 717,908 673,921 663,959 640,204 627,889 11.07%
NOSH 399,527 398,821 398,837 380,746 379,405 374,388 373,743 4.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.75% 19.38% 15.73% 21.05% 19.84% 22.37% 24.11% -
ROE 8.44% 8.39% 8.22% 7.70% 8.84% 9.57% 9.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.41 79.69 94.08 64.76 77.95 73.15 67.35 3.97%
EPS 15.53 15.44 14.80 13.63 15.47 16.36 16.24 -2.93%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 1.80 1.77 1.75 1.71 1.68 6.24%
Adjusted Per Share Value based on latest NOSH - 394,148
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.93 60.08 70.93 46.61 55.91 51.77 47.58 8.70%
EPS 11.73 11.64 11.16 9.81 11.09 11.58 11.47 1.50%
DPS 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3897 1.3872 1.3571 1.274 1.2551 1.2102 1.1869 11.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.73 1.60 1.56 1.53 1.90 1.74 1.02 -
P/RPS 2.42 2.01 1.66 2.36 2.44 2.38 1.51 36.90%
P/EPS 11.14 10.36 10.54 11.22 12.28 10.64 6.28 46.48%
EY 8.98 9.65 9.49 8.91 8.14 9.40 15.92 -31.70%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 0.87 0.86 1.09 1.02 0.61 33.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 -
Price 1.77 1.70 1.76 1.69 1.67 1.95 1.47 -
P/RPS 2.48 2.13 1.87 2.61 2.14 2.67 2.18 8.96%
P/EPS 11.39 11.01 11.89 12.40 10.80 11.92 9.05 16.55%
EY 8.78 9.08 8.41 8.07 9.26 8.39 11.05 -14.20%
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 0.98 0.95 0.95 1.14 0.88 5.96%

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