[YNHPROP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 60.0%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 294,180 488,306 320,490 278,574 207,512 317,804 273,854 1.19%
PBT 28,598 86,212 70,016 69,076 79,454 87,268 82,114 -16.11%
Tax -13,370 -26,040 -19,468 -15,252 -19,206 -25,690 -20,864 -7.14%
NP 15,228 60,172 50,548 53,824 60,248 61,578 61,250 -20.69%
-
NP to SH 15,228 60,172 50,548 53,824 60,248 61,578 61,250 -20.69%
-
Tax Rate 46.75% 30.20% 27.81% 22.08% 24.17% 29.44% 25.41% -
Total Cost 278,952 428,134 269,942 224,750 147,264 256,226 212,604 4.62%
-
Net Worth 793,973 804,482 848,036 809,414 778,576 733,831 640,204 3.65%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 16,418 20,887 16,434 244 - - -
Div Payout % - 27.29% 41.32% 30.53% 0.41% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 793,973 804,482 848,036 809,414 778,576 733,831 640,204 3.65%
NOSH 407,165 410,450 417,752 410,870 407,631 398,821 374,388 1.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.18% 12.32% 15.77% 19.32% 29.03% 19.38% 22.37% -
ROE 1.92% 7.48% 5.96% 6.65% 7.74% 8.39% 9.57% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 72.25 118.97 76.72 67.80 50.91 79.69 73.15 -0.20%
EPS 3.74 14.66 12.10 13.10 14.78 15.44 16.36 -21.79%
DPS 0.00 4.00 5.00 4.00 0.06 0.00 0.00 -
NAPS 1.95 1.96 2.03 1.97 1.91 1.84 1.71 2.21%
Adjusted Per Share Value based on latest NOSH - 411,155
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.66 130.57 85.70 74.49 55.49 84.98 73.23 1.19%
EPS 4.07 16.09 13.52 14.39 16.11 16.47 16.38 -20.70%
DPS 0.00 4.39 5.59 4.39 0.07 0.00 0.00 -
NAPS 2.123 2.1511 2.2676 2.1643 2.0819 1.9622 1.7119 3.65%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.90 1.95 1.99 1.94 1.97 1.60 1.74 -
P/RPS 2.63 1.64 2.59 2.86 3.87 2.01 2.38 1.67%
P/EPS 50.80 13.30 16.45 14.81 13.33 10.36 10.64 29.74%
EY 1.97 7.52 6.08 6.75 7.50 9.65 9.40 -22.92%
DY 0.00 2.05 2.51 2.06 0.03 0.00 0.00 -
P/NAPS 0.97 0.99 0.98 0.98 1.03 0.87 1.02 -0.83%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 -
Price 1.69 2.08 1.90 1.92 1.74 1.70 1.95 -
P/RPS 2.34 1.75 2.48 2.83 3.42 2.13 2.67 -2.17%
P/EPS 45.19 14.19 15.70 14.66 11.77 11.01 11.92 24.85%
EY 2.21 7.05 6.37 6.82 8.49 9.08 8.39 -19.92%
DY 0.00 1.92 2.63 2.08 0.03 0.00 0.00 -
P/NAPS 0.87 1.06 0.94 0.97 0.91 0.92 1.14 -4.40%

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