[YNHPROP] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.45%
YoY- 0.68%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 279,339 287,074 203,221 261,787 256,140 423,701 251,854 1.73%
PBT 64,695 56,756 77,547 75,336 74,305 133,667 109,678 -8.41%
Tax -17,847 -12,306 -26,730 -19,765 -19,110 -36,440 -26,823 -6.55%
NP 46,848 44,450 50,817 55,571 55,195 97,227 82,855 -9.05%
-
NP to SH 46,848 44,450 50,837 55,571 55,195 97,227 82,855 -9.05%
-
Tax Rate 27.59% 21.68% 34.47% 26.24% 25.72% 27.26% 24.46% -
Total Cost 232,491 242,624 152,404 206,216 200,945 326,474 168,999 5.45%
-
Net Worth 846,563 820,314 784,790 737,685 658,019 602,319 644,747 4.63%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 16,838 14,406 36,454 6,013 - 22,558 37,880 -12.62%
Div Payout % 35.94% 32.41% 71.71% 10.82% - 23.20% 45.72% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 846,563 820,314 784,790 737,685 658,019 602,319 644,747 4.63%
NOSH 419,090 412,218 408,744 400,916 376,011 367,268 393,138 1.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.77% 15.48% 25.01% 21.23% 21.55% 22.95% 32.90% -
ROE 5.53% 5.42% 6.48% 7.53% 8.39% 16.14% 12.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.65 69.64 49.72 65.30 68.12 115.37 64.06 0.66%
EPS 11.18 10.78 12.44 13.86 14.68 26.47 21.08 -10.02%
DPS 4.00 3.50 9.00 1.50 0.00 6.14 9.64 -13.62%
NAPS 2.02 1.99 1.92 1.84 1.75 1.64 1.64 3.53%
Adjusted Per Share Value based on latest NOSH - 400,916
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 74.69 76.76 54.34 70.00 68.49 113.30 67.34 1.73%
EPS 12.53 11.89 13.59 14.86 14.76 26.00 22.15 -9.05%
DPS 4.50 3.85 9.75 1.61 0.00 6.03 10.13 -12.63%
NAPS 2.2637 2.1935 2.0985 1.9725 1.7595 1.6106 1.724 4.63%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.80 1.86 1.69 1.73 1.90 1.40 2.67 -
P/RPS 2.70 2.67 3.40 2.65 2.79 1.21 4.17 -6.98%
P/EPS 16.10 17.25 13.59 12.48 12.94 5.29 12.67 4.07%
EY 6.21 5.80 7.36 8.01 7.73 18.91 7.89 -3.90%
DY 2.22 1.88 5.33 0.87 0.00 4.39 3.61 -7.77%
P/NAPS 0.89 0.93 0.88 0.94 1.09 0.85 1.63 -9.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 -
Price 1.73 1.87 1.79 1.77 1.67 1.16 2.68 -
P/RPS 2.60 2.69 3.60 2.71 2.45 1.01 4.18 -7.60%
P/EPS 15.48 17.34 14.39 12.77 11.38 4.38 12.72 3.32%
EY 6.46 5.77 6.95 7.83 8.79 22.82 7.86 -3.21%
DY 2.31 1.87 5.03 0.85 0.00 5.30 3.60 -7.12%
P/NAPS 0.86 0.94 0.93 0.96 0.95 0.71 1.63 -10.09%

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