[YNHPROP] QoQ TTM 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- -3.91%
YoY- -38.92%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 261,787 291,603 300,507 269,627 256,140 251,318 324,178 -13.27%
PBT 75,336 75,014 72,900 72,438 74,305 86,919 102,572 -18.58%
Tax -19,765 -21,813 -20,280 -19,401 -19,110 -22,927 -27,261 -19.27%
NP 55,571 53,201 52,620 53,037 55,195 63,992 75,311 -18.32%
-
NP to SH 55,571 53,201 52,620 53,037 55,195 63,992 75,311 -18.32%
-
Tax Rate 26.24% 29.08% 27.82% 26.78% 25.72% 26.38% 26.58% -
Total Cost 206,216 238,402 247,887 216,590 200,945 187,326 248,867 -11.76%
-
Net Worth 737,685 735,632 717,908 697,642 658,019 641,291 627,889 11.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,013 - - - - - 22,558 -58.54%
Div Payout % 10.82% - - - - - 29.95% -
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 737,685 735,632 717,908 697,642 658,019 641,291 627,889 11.33%
NOSH 400,916 399,800 398,837 394,148 376,011 375,024 373,743 4.78%
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 21.23% 18.24% 17.51% 19.67% 21.55% 25.46% 23.23% -
ROE 7.53% 7.23% 7.33% 7.60% 8.39% 9.98% 11.99% -
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 65.30 72.94 75.35 68.41 68.12 67.01 86.74 -17.23%
EPS 13.86 13.31 13.19 13.46 14.68 17.06 20.15 -22.06%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 6.04 -60.45%
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 49.49 55.12 56.81 50.97 48.42 47.51 61.28 -13.26%
EPS 10.50 10.06 9.95 10.03 10.43 12.10 14.24 -18.36%
DPS 1.14 0.00 0.00 0.00 0.00 0.00 4.26 -58.43%
NAPS 1.3945 1.3906 1.3571 1.3188 1.2439 1.2123 1.1869 11.33%
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 2.65 2.19 2.07 2.24 2.79 2.60 1.18 71.40%
P/EPS 12.48 12.02 11.82 11.37 12.94 10.20 5.06 82.44%
EY 8.01 8.32 8.46 8.79 7.73 9.81 19.76 -45.19%
DY 0.87 0.00 0.00 0.00 0.00 0.00 5.92 -72.11%
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 2.71 2.33 2.34 2.47 2.45 2.91 1.69 36.96%
P/EPS 12.77 12.78 13.34 12.56 11.38 11.43 7.30 45.13%
EY 7.83 7.83 7.50 7.96 8.79 8.75 13.71 -31.14%
DY 0.85 0.00 0.00 0.00 0.00 0.00 4.11 -64.99%
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