[YNHPROP] YoY TTM 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- -13.75%
YoY- -43.23%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 287,074 203,221 261,787 256,140 423,701 251,854 224,452 4.18%
PBT 56,756 77,547 75,336 74,305 133,667 109,678 91,534 -7.65%
Tax -12,306 -26,730 -19,765 -19,110 -36,440 -26,823 -25,657 -11.51%
NP 44,450 50,817 55,571 55,195 97,227 82,855 65,877 -6.34%
-
NP to SH 44,450 50,837 55,571 55,195 97,227 82,855 65,877 -6.34%
-
Tax Rate 21.68% 34.47% 26.24% 25.72% 27.26% 24.46% 28.03% -
Total Cost 242,624 152,404 206,216 200,945 326,474 168,999 158,575 7.33%
-
Net Worth 820,314 784,790 737,685 658,019 602,319 644,747 467,929 9.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,406 36,454 6,013 - 22,558 37,880 35,157 -13.80%
Div Payout % 32.41% 71.71% 10.82% - 23.20% 45.72% 53.37% -
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 820,314 784,790 737,685 658,019 602,319 644,747 467,929 9.79%
NOSH 412,218 408,744 400,916 376,011 367,268 393,138 351,826 2.67%
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 15.48% 25.01% 21.23% 21.55% 22.95% 32.90% 29.35% -
ROE 5.42% 6.48% 7.53% 8.39% 16.14% 12.85% 14.08% -
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 69.64 49.72 65.30 68.12 115.37 64.06 63.80 1.46%
EPS 10.78 12.44 13.86 14.68 26.47 21.08 18.72 -8.78%
DPS 3.50 9.00 1.50 0.00 6.14 9.64 10.00 -16.03%
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 54.27 38.42 49.49 48.42 80.09 47.61 42.43 4.18%
EPS 8.40 9.61 10.50 10.43 18.38 15.66 12.45 -6.34%
DPS 2.72 6.89 1.14 0.00 4.26 7.16 6.65 -13.83%
NAPS 1.5507 1.4835 1.3945 1.2439 1.1386 1.2188 0.8846 9.79%
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 2.67 3.40 2.65 2.79 1.21 4.17 2.04 4.58%
P/EPS 17.25 13.59 12.48 12.94 5.29 12.67 6.94 16.37%
EY 5.80 7.36 8.01 7.73 18.91 7.89 14.40 -14.05%
DY 1.88 5.33 0.87 0.00 4.39 3.61 7.69 -20.90%
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 2.69 3.60 2.71 2.45 1.01 4.18 2.15 3.80%
P/EPS 17.34 14.39 12.77 11.38 4.38 12.72 7.32 15.44%
EY 5.77 6.95 7.83 8.79 22.82 7.86 13.67 -13.37%
DY 1.87 5.03 0.85 0.00 5.30 3.60 7.30 -20.29%
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