[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -24.97%
YoY- -43.15%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 246,584 295,749 273,854 251,708 348,666 420,876 471,184 -34.98%
PBT 70,543 78,750 82,114 80,380 111,105 137,889 145,594 -38.22%
Tax -18,631 -20,069 -20,864 -19,684 -30,210 -37,033 -38,676 -38.46%
NP 51,912 58,681 61,250 60,696 80,895 100,856 106,918 -38.14%
-
NP to SH 51,912 58,681 61,250 60,696 80,895 100,856 106,918 -38.14%
-
Tax Rate 26.41% 25.48% 25.41% 24.49% 27.19% 26.86% 26.56% -
Total Cost 194,672 237,068 212,604 191,012 267,771 320,020 364,266 -34.06%
-
Net Worth 673,921 663,959 640,204 627,889 620,185 620,264 618,311 5.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 22,552 30,256 46,085 -
Div Payout % - - - - 27.88% 30.00% 43.10% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 673,921 663,959 640,204 627,889 620,185 620,264 618,311 5.89%
NOSH 380,746 379,405 374,388 373,743 375,870 378,210 384,044 -0.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.05% 19.84% 22.37% 24.11% 23.20% 23.96% 22.69% -
ROE 7.70% 8.84% 9.57% 9.67% 13.04% 16.26% 17.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.76 77.95 73.15 67.35 92.76 111.28 122.69 -34.61%
EPS 13.63 15.47 16.36 16.24 21.52 26.67 27.84 -37.80%
DPS 0.00 0.00 0.00 0.00 6.00 8.00 12.00 -
NAPS 1.77 1.75 1.71 1.68 1.65 1.64 1.61 6.50%
Adjusted Per Share Value based on latest NOSH - 373,743
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.61 55.91 51.77 47.58 65.91 79.56 89.07 -34.98%
EPS 9.81 11.09 11.58 11.47 15.29 19.07 20.21 -38.15%
DPS 0.00 0.00 0.00 0.00 4.26 5.72 8.71 -
NAPS 1.274 1.2551 1.2102 1.1869 1.1724 1.1725 1.1688 5.89%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.53 1.90 1.74 1.02 1.13 1.40 1.76 -
P/RPS 2.36 2.44 2.38 1.51 1.22 1.26 1.43 39.52%
P/EPS 11.22 12.28 10.64 6.28 5.25 5.25 6.32 46.46%
EY 8.91 8.14 9.40 15.92 19.05 19.05 15.82 -31.72%
DY 0.00 0.00 0.00 0.00 5.31 5.71 6.82 -
P/NAPS 0.86 1.09 1.02 0.61 0.68 0.85 1.09 -14.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 -
Price 1.69 1.67 1.95 1.47 1.00 1.16 1.55 -
P/RPS 2.61 2.14 2.67 2.18 1.08 1.04 1.26 62.28%
P/EPS 12.40 10.80 11.92 9.05 4.65 4.35 5.57 70.24%
EY 8.07 9.26 8.39 11.05 21.52 22.99 17.96 -41.24%
DY 0.00 0.00 0.00 0.00 6.00 6.90 7.74 -
P/NAPS 0.95 0.95 1.14 0.88 0.61 0.71 0.96 -0.69%

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