[YNHPROP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.45%
YoY- 0.68%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 204,031 220,631 259,177 261,787 291,603 300,507 269,627 -17.00%
PBT 75,003 79,784 78,910 75,336 75,014 72,900 72,438 2.35%
Tax -18,526 -21,620 -21,768 -19,765 -21,813 -20,280 -19,401 -3.03%
NP 56,477 58,164 57,142 55,571 53,201 52,620 53,037 4.29%
-
NP to SH 56,497 58,184 57,142 55,571 53,201 52,620 53,037 4.31%
-
Tax Rate 24.70% 27.10% 27.59% 26.24% 29.08% 27.82% 26.78% -
Total Cost 147,554 162,467 202,035 206,216 238,402 247,887 216,590 -22.63%
-
Net Worth 780,596 772,682 746,606 737,685 735,632 717,908 697,642 7.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 36,337 24,156 24,156 6,013 - - - -
Div Payout % 64.32% 41.52% 42.27% 10.82% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 780,596 772,682 746,606 737,685 735,632 717,908 697,642 7.79%
NOSH 408,689 406,675 401,401 400,916 399,800 398,837 394,148 2.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.68% 26.36% 22.05% 21.23% 18.24% 17.51% 19.67% -
ROE 7.24% 7.53% 7.65% 7.53% 7.23% 7.33% 7.60% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.92 54.25 64.57 65.30 72.94 75.35 68.41 -18.99%
EPS 13.82 14.31 14.24 13.86 13.31 13.19 13.46 1.78%
DPS 9.00 6.02 6.02 1.50 0.00 0.00 0.00 -
NAPS 1.91 1.90 1.86 1.84 1.84 1.80 1.77 5.22%
Adjusted Per Share Value based on latest NOSH - 400,916
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.57 41.71 48.99 49.49 55.12 56.81 50.97 -17.00%
EPS 10.68 11.00 10.80 10.50 10.06 9.95 10.03 4.28%
DPS 6.87 4.57 4.57 1.14 0.00 0.00 0.00 -
NAPS 1.4756 1.4606 1.4114 1.3945 1.3906 1.3571 1.3188 7.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.97 1.88 1.70 1.73 1.60 1.56 1.53 -
P/RPS 3.95 3.47 2.63 2.65 2.19 2.07 2.24 46.11%
P/EPS 14.25 13.14 11.94 12.48 12.02 11.82 11.37 16.29%
EY 7.02 7.61 8.37 8.01 8.32 8.46 8.79 -13.95%
DY 4.57 3.20 3.54 0.87 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 0.91 0.94 0.87 0.87 0.86 12.81%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 -
Price 1.74 1.96 2.12 1.77 1.70 1.76 1.69 -
P/RPS 3.49 3.61 3.28 2.71 2.33 2.34 2.47 25.99%
P/EPS 12.59 13.70 14.89 12.77 12.78 13.34 12.56 0.15%
EY 7.94 7.30 6.71 7.83 7.83 7.50 7.96 -0.16%
DY 5.17 3.07 2.84 0.85 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 1.14 0.96 0.92 0.98 0.95 -2.83%

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