[YNHPROP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.19%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 291,488 210,688 285,296 295,749 420,876 242,124 246,400 2.83%
PBT 65,006 80,797 82,614 78,750 137,889 117,278 95,998 -6.28%
Tax -13,514 -27,170 -20,554 -20,069 -37,033 -28,922 -25,470 -10.01%
NP 51,492 53,626 62,060 58,681 100,856 88,356 70,528 -5.10%
-
NP to SH 51,492 53,626 62,060 58,681 100,856 88,356 70,528 -5.10%
-
Tax Rate 20.79% 33.63% 24.88% 25.48% 26.86% 24.66% 26.53% -
Total Cost 239,996 157,061 223,236 237,068 320,020 153,768 175,872 5.31%
-
Net Worth 818,443 783,188 735,131 663,959 620,264 608,158 467,142 9.78%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,192 8,321 7,990 - 30,256 49,443 46,831 -13.80%
Div Payout % 37.27% 15.52% 12.88% - 30.00% 55.96% 66.40% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 818,443 783,188 735,131 663,959 620,264 608,158 467,142 9.78%
NOSH 411,277 407,910 399,527 379,405 378,210 370,828 351,235 2.66%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.67% 25.45% 21.75% 19.84% 23.96% 36.49% 28.62% -
ROE 6.29% 6.85% 8.44% 8.84% 16.26% 14.53% 15.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.87 51.65 71.41 77.95 111.28 65.29 70.15 0.17%
EPS 12.52 13.15 15.53 15.47 26.67 23.83 20.08 -7.56%
DPS 4.67 2.04 2.00 0.00 8.00 13.33 13.33 -16.02%
NAPS 1.99 1.92 1.84 1.75 1.64 1.64 1.33 6.94%
Adjusted Per Share Value based on latest NOSH - 376,011
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.94 56.34 76.29 79.08 112.54 64.74 65.89 2.83%
EPS 13.77 14.34 16.59 15.69 26.97 23.63 18.86 -5.10%
DPS 5.13 2.23 2.14 0.00 8.09 13.22 12.52 -13.80%
NAPS 2.1885 2.0942 1.9657 1.7754 1.6586 1.6262 1.2491 9.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.86 1.69 1.73 1.90 1.40 2.67 1.30 -
P/RPS 2.62 3.27 2.42 2.44 1.26 4.09 1.85 5.96%
P/EPS 14.86 12.85 11.14 12.28 5.25 11.21 6.47 14.84%
EY 6.73 7.78 8.98 8.14 19.05 8.92 15.45 -12.92%
DY 2.51 1.21 1.16 0.00 5.71 4.99 10.26 -20.89%
P/NAPS 0.93 0.88 0.94 1.09 0.85 1.63 0.98 -0.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 -
Price 1.87 1.79 1.77 1.67 1.16 2.68 1.37 -
P/RPS 2.64 3.47 2.48 2.14 1.04 4.10 1.95 5.17%
P/EPS 14.94 13.62 11.39 10.80 4.35 11.25 6.82 13.94%
EY 6.70 7.34 8.78 9.26 22.99 8.89 14.66 -12.22%
DY 2.50 1.14 1.13 0.00 6.90 4.98 9.73 -20.25%
P/NAPS 0.94 0.93 0.96 0.95 0.71 1.63 1.03 -1.51%

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