[YNHPROP] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.02%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 475,372 279,339 287,074 203,221 261,787 256,140 423,701 1.93%
PBT 71,173 64,695 56,756 77,547 75,336 74,305 133,667 -9.96%
Tax -21,908 -17,847 -12,306 -26,730 -19,765 -19,110 -36,440 -8.12%
NP 49,265 46,848 44,450 50,817 55,571 55,195 97,227 -10.70%
-
NP to SH 49,265 46,848 44,450 50,837 55,571 55,195 97,227 -10.70%
-
Tax Rate 30.78% 27.59% 21.68% 34.47% 26.24% 25.72% 27.26% -
Total Cost 426,107 232,491 242,624 152,404 206,216 200,945 326,474 4.53%
-
Net Worth 803,438 846,563 820,314 784,790 737,685 658,019 602,319 4.91%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 24,618 16,838 14,406 36,454 6,013 - 22,558 1.46%
Div Payout % 49.97% 35.94% 32.41% 71.71% 10.82% - 23.20% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 803,438 846,563 820,314 784,790 737,685 658,019 602,319 4.91%
NOSH 405,777 419,090 412,218 408,744 400,916 376,011 367,268 1.67%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.36% 16.77% 15.48% 25.01% 21.23% 21.55% 22.95% -
ROE 6.13% 5.53% 5.42% 6.48% 7.53% 8.39% 16.14% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 117.15 66.65 69.64 49.72 65.30 68.12 115.37 0.25%
EPS 12.14 11.18 10.78 12.44 13.86 14.68 26.47 -12.17%
DPS 6.07 4.00 3.50 9.00 1.50 0.00 6.14 -0.19%
NAPS 1.98 2.02 1.99 1.92 1.84 1.75 1.64 3.18%
Adjusted Per Share Value based on latest NOSH - 408,744
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 89.86 52.81 54.27 38.42 49.49 48.42 80.09 1.93%
EPS 9.31 8.86 8.40 9.61 10.50 10.43 18.38 -10.71%
DPS 4.65 3.18 2.72 6.89 1.14 0.00 4.26 1.47%
NAPS 1.5188 1.6003 1.5507 1.4835 1.3945 1.2439 1.1386 4.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.09 1.80 1.86 1.69 1.73 1.90 1.40 -
P/RPS 1.78 2.70 2.67 3.40 2.65 2.79 1.21 6.64%
P/EPS 17.21 16.10 17.25 13.59 12.48 12.94 5.29 21.71%
EY 5.81 6.21 5.80 7.36 8.01 7.73 18.91 -17.84%
DY 2.90 2.22 1.88 5.33 0.87 0.00 4.39 -6.67%
P/NAPS 1.06 0.89 0.93 0.88 0.94 1.09 0.85 3.74%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 28/11/12 25/11/11 23/11/10 23/11/09 26/11/08 -
Price 2.04 1.73 1.87 1.79 1.77 1.67 1.16 -
P/RPS 1.74 2.60 2.69 3.60 2.71 2.45 1.01 9.48%
P/EPS 16.80 15.48 17.34 14.39 12.77 11.38 4.38 25.10%
EY 5.95 6.46 5.77 6.95 7.83 8.79 22.82 -20.06%
DY 2.97 2.31 1.87 5.03 0.85 0.00 5.30 -9.19%
P/NAPS 1.03 0.86 0.94 0.93 0.96 0.95 0.71 6.39%

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