[YNHPROP] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.83%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 203,221 204,031 220,631 259,177 261,787 291,603 300,507 -22.93%
PBT 77,547 75,003 79,784 78,910 75,336 75,014 72,900 4.20%
Tax -26,730 -18,526 -21,620 -21,768 -19,765 -21,813 -20,280 20.19%
NP 50,817 56,477 58,164 57,142 55,571 53,201 52,620 -2.29%
-
NP to SH 50,837 56,497 58,184 57,142 55,571 53,201 52,620 -2.26%
-
Tax Rate 34.47% 24.70% 27.10% 27.59% 26.24% 29.08% 27.82% -
Total Cost 152,404 147,554 162,467 202,035 206,216 238,402 247,887 -27.67%
-
Net Worth 784,790 780,596 772,682 746,606 737,685 735,632 717,908 6.11%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 36,454 36,337 24,156 24,156 6,013 - - -
Div Payout % 71.71% 64.32% 41.52% 42.27% 10.82% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 784,790 780,596 772,682 746,606 737,685 735,632 717,908 6.11%
NOSH 408,744 408,689 406,675 401,401 400,916 399,800 398,837 1.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.01% 27.68% 26.36% 22.05% 21.23% 18.24% 17.51% -
ROE 6.48% 7.24% 7.53% 7.65% 7.53% 7.23% 7.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.72 49.92 54.25 64.57 65.30 72.94 75.35 -24.18%
EPS 12.44 13.82 14.31 14.24 13.86 13.31 13.19 -3.82%
DPS 9.00 9.00 6.02 6.02 1.50 0.00 0.00 -
NAPS 1.92 1.91 1.90 1.86 1.84 1.84 1.80 4.39%
Adjusted Per Share Value based on latest NOSH - 401,401
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.34 54.56 59.00 69.30 70.00 77.97 80.35 -22.93%
EPS 13.59 15.11 15.56 15.28 14.86 14.23 14.07 -2.28%
DPS 9.75 9.72 6.46 6.46 1.61 0.00 0.00 -
NAPS 2.0985 2.0873 2.0661 1.9964 1.9725 1.967 1.9196 6.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.69 1.97 1.88 1.70 1.73 1.60 1.56 -
P/RPS 3.40 3.95 3.47 2.63 2.65 2.19 2.07 39.16%
P/EPS 13.59 14.25 13.14 11.94 12.48 12.02 11.82 9.73%
EY 7.36 7.02 7.61 8.37 8.01 8.32 8.46 -8.86%
DY 5.33 4.57 3.20 3.54 0.87 0.00 0.00 -
P/NAPS 0.88 1.03 0.99 0.91 0.94 0.87 0.87 0.76%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 -
Price 1.79 1.74 1.96 2.12 1.77 1.70 1.76 -
P/RPS 3.60 3.49 3.61 3.28 2.71 2.33 2.34 33.23%
P/EPS 14.39 12.59 13.70 14.89 12.77 12.78 13.34 5.17%
EY 6.95 7.94 7.30 6.71 7.83 7.83 7.50 -4.94%
DY 5.03 5.17 3.07 2.84 0.85 0.00 0.00 -
P/NAPS 0.93 0.91 1.03 1.14 0.96 0.92 0.98 -3.42%

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