[YNHPROP] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -0.79%
YoY- -30.13%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 309,169 224,255 220,631 300,507 324,178 320,745 261,527 2.82%
PBT 66,444 59,436 79,784 72,900 102,572 126,250 98,522 -6.34%
Tax -14,257 -20,754 -21,620 -20,280 -27,261 -32,568 -25,038 -8.95%
NP 52,187 38,682 58,164 52,620 75,311 93,682 73,484 -5.53%
-
NP to SH 52,187 38,682 58,184 52,620 75,311 93,682 73,484 -5.53%
-
Tax Rate 21.46% 34.92% 27.10% 27.82% 26.58% 25.80% 25.41% -
Total Cost 256,982 185,573 162,467 247,887 248,867 227,063 188,043 5.33%
-
Net Worth 835,869 799,975 772,682 717,908 627,889 662,326 514,355 8.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 14,406 6,253 24,156 - 22,558 37,880 35,157 -13.80%
Div Payout % 27.61% 16.17% 41.52% - 29.95% 40.44% 47.84% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 835,869 799,975 772,682 717,908 627,889 662,326 514,355 8.42%
NOSH 413,796 410,243 406,675 398,837 373,743 391,908 354,727 2.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.88% 17.25% 26.36% 17.51% 23.23% 29.21% 28.10% -
ROE 6.24% 4.84% 7.53% 7.33% 11.99% 14.14% 14.29% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.72 54.66 54.25 75.35 86.74 81.84 73.73 0.22%
EPS 12.61 9.43 14.31 13.19 20.15 23.90 20.72 -7.93%
DPS 3.50 1.53 6.02 0.00 6.04 9.67 10.00 -16.03%
NAPS 2.02 1.95 1.90 1.80 1.68 1.69 1.45 5.67%
Adjusted Per Share Value based on latest NOSH - 398,837
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 58.44 42.39 41.71 56.81 61.28 60.63 49.44 2.82%
EPS 9.87 7.31 11.00 9.95 14.24 17.71 13.89 -5.53%
DPS 2.72 1.18 4.57 0.00 4.26 7.16 6.65 -13.83%
NAPS 1.5801 1.5122 1.4606 1.3571 1.1869 1.252 0.9723 8.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.90 1.90 1.88 1.56 1.02 2.13 2.26 -
P/RPS 2.54 3.48 3.47 2.07 1.18 2.60 3.07 -3.10%
P/EPS 15.07 20.15 13.14 11.82 5.06 8.91 10.91 5.52%
EY 6.64 4.96 7.61 8.46 19.76 11.22 9.17 -5.23%
DY 1.84 0.81 3.20 0.00 5.92 4.54 4.42 -13.57%
P/NAPS 0.94 0.97 0.99 0.87 0.61 1.26 1.56 -8.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 20/05/08 16/04/07 -
Price 2.14 1.97 1.96 1.76 1.47 2.28 3.12 -
P/RPS 2.86 3.60 3.61 2.34 1.69 2.79 4.23 -6.30%
P/EPS 16.97 20.89 13.70 13.34 7.30 9.54 15.06 2.00%
EY 5.89 4.79 7.30 7.50 13.71 10.48 6.64 -1.97%
DY 1.64 0.78 3.07 0.00 4.11 4.24 3.21 -10.58%
P/NAPS 1.06 1.01 1.03 0.98 0.88 1.35 2.15 -11.10%

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