[YNHPROP] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -15.03%
YoY- -34.68%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 300,507 269,627 256,140 251,318 324,178 349,984 423,701 -20.48%
PBT 72,900 72,438 74,305 86,919 102,572 118,660 133,667 -33.27%
Tax -20,280 -19,401 -19,110 -22,927 -27,261 -31,834 -36,440 -32.36%
NP 52,620 53,037 55,195 63,992 75,311 86,826 97,227 -33.61%
-
NP to SH 52,620 53,037 55,195 63,992 75,311 86,826 97,227 -33.61%
-
Tax Rate 27.82% 26.78% 25.72% 26.38% 26.58% 26.83% 27.26% -
Total Cost 247,887 216,590 200,945 187,326 248,867 263,158 326,474 -16.78%
-
Net Worth 717,908 697,642 658,019 641,291 627,889 610,368 602,319 12.42%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 22,558 22,558 22,558 -
Div Payout % - - - - 29.95% 25.98% 23.20% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 717,908 697,642 658,019 641,291 627,889 610,368 602,319 12.42%
NOSH 398,837 394,148 376,011 375,024 373,743 365,490 367,268 5.65%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.51% 19.67% 21.55% 25.46% 23.23% 24.81% 22.95% -
ROE 7.33% 7.60% 8.39% 9.98% 11.99% 14.23% 16.14% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 75.35 68.41 68.12 67.01 86.74 95.76 115.37 -24.74%
EPS 13.19 13.46 14.68 17.06 20.15 23.76 26.47 -37.17%
DPS 0.00 0.00 0.00 0.00 6.04 6.17 6.14 -
NAPS 1.80 1.77 1.75 1.71 1.68 1.67 1.64 6.40%
Adjusted Per Share Value based on latest NOSH - 375,024
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 56.81 50.97 48.42 47.51 61.28 66.16 80.09 -20.48%
EPS 9.95 10.03 10.43 12.10 14.24 16.41 18.38 -33.60%
DPS 0.00 0.00 0.00 0.00 4.26 4.26 4.26 -
NAPS 1.3571 1.3188 1.2439 1.2123 1.1869 1.1538 1.1386 12.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.56 1.53 1.90 1.74 1.02 1.13 1.40 -
P/RPS 2.07 2.24 2.79 2.60 1.18 1.18 1.21 43.08%
P/EPS 11.82 11.37 12.94 10.20 5.06 4.76 5.29 70.99%
EY 8.46 8.79 7.73 9.81 19.76 21.02 18.91 -41.53%
DY 0.00 0.00 0.00 0.00 5.92 5.46 4.39 -
P/NAPS 0.87 0.86 1.09 1.02 0.61 0.68 0.85 1.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 -
Price 1.76 1.69 1.67 1.95 1.47 1.00 1.16 -
P/RPS 2.34 2.47 2.45 2.91 1.69 1.04 1.01 75.18%
P/EPS 13.34 12.56 11.38 11.43 7.30 4.21 4.38 110.25%
EY 7.50 7.96 8.79 8.75 13.71 23.76 22.82 -52.40%
DY 0.00 0.00 0.00 0.00 4.11 6.17 5.30 -
P/NAPS 0.98 0.95 0.95 1.14 0.88 0.60 0.71 23.99%

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