[YNHPROP] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.83%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 86,245 48,495 65,095 73,999 146,859 68,548 44,670 11.57%
PBT 22,270 18,295 23,076 20,962 36,615 29,681 23,373 -0.80%
Tax -3,768 -3,950 -7,044 -5,511 -9,845 -7,193 -5,631 -6.47%
NP 18,502 14,345 16,032 15,451 26,770 22,488 17,742 0.70%
-
NP to SH 18,502 14,345 16,032 15,451 26,770 22,488 17,742 0.70%
-
Tax Rate 16.92% 21.59% 30.53% 26.29% 26.89% 24.23% 24.09% -
Total Cost 67,743 34,150 49,063 58,548 120,089 46,060 26,928 16.60%
-
Net Worth 809,976 780,596 735,632 641,291 605,332 579,512 449,698 10.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,223 122 - - 22,558 18,223 17,566 -11.87%
Div Payout % 44.44% 0.85% - - 84.27% 81.04% 99.01% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 809,976 780,596 735,632 641,291 605,332 579,512 449,698 10.29%
NOSH 411,155 408,689 399,800 375,024 375,983 364,473 351,326 2.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.45% 29.58% 24.63% 20.88% 18.23% 32.81% 39.72% -
ROE 2.28% 1.84% 2.18% 2.41% 4.42% 3.88% 3.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.98 11.87 16.28 19.73 39.06 18.81 12.71 8.70%
EPS 4.50 3.51 4.01 4.12 7.12 6.17 5.05 -1.90%
DPS 2.00 0.03 0.00 0.00 6.00 5.00 5.00 -14.15%
NAPS 1.97 1.91 1.84 1.71 1.61 1.59 1.28 7.44%
Adjusted Per Share Value based on latest NOSH - 375,024
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.06 12.97 17.41 19.79 39.27 18.33 11.94 11.58%
EPS 4.95 3.84 4.29 4.13 7.16 6.01 4.74 0.72%
DPS 2.20 0.03 0.00 0.00 6.03 4.87 4.70 -11.87%
NAPS 2.1658 2.0873 1.967 1.7148 1.6186 1.5496 1.2025 10.29%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.94 1.97 1.60 1.74 1.76 2.88 1.28 -
P/RPS 9.25 16.60 9.83 8.82 4.51 15.31 10.07 -1.40%
P/EPS 43.11 56.13 39.90 42.23 24.72 46.68 25.35 9.24%
EY 2.32 1.78 2.51 2.37 4.05 2.14 3.95 -8.47%
DY 1.03 0.02 0.00 0.00 3.41 1.74 3.91 -19.91%
P/NAPS 0.98 1.03 0.87 1.02 1.09 1.81 1.00 -0.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 -
Price 1.92 1.74 1.70 1.95 1.55 2.50 1.28 -
P/RPS 9.15 14.66 10.44 9.88 3.97 13.29 10.07 -1.58%
P/EPS 42.67 49.57 42.39 47.33 21.77 40.52 25.35 9.05%
EY 2.34 2.02 2.36 2.11 4.59 2.47 3.95 -8.34%
DY 1.04 0.02 0.00 0.00 3.87 2.00 3.91 -19.78%
P/NAPS 0.97 0.91 0.92 1.14 0.96 1.57 1.00 -0.50%

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