[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.76%
YoY- 7.06%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 214,086 210,688 207,512 221,044 259,709 285,296 317,804 -23.09%
PBT 65,224 80,797 79,454 85,724 71,453 82,614 87,268 -17.59%
Tax -20,936 -27,170 -19,206 -22,528 -19,123 -20,554 -25,690 -12.71%
NP 44,288 53,626 60,248 63,196 52,330 62,060 61,578 -19.67%
-
NP to SH 44,288 53,626 60,248 63,196 52,330 62,060 61,578 -19.67%
-
Tax Rate 32.10% 33.63% 24.17% 26.28% 26.76% 24.88% 29.44% -
Total Cost 169,798 157,061 147,264 157,848 207,379 223,236 256,226 -23.93%
-
Net Worth 787,929 783,188 778,576 772,682 743,530 735,131 733,831 4.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,371 8,321 244 - 17,988 7,990 - -
Div Payout % 41.48% 15.52% 0.41% - 34.38% 12.88% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 787,929 783,188 778,576 772,682 743,530 735,131 733,831 4.84%
NOSH 408,253 407,910 407,631 406,675 399,747 399,527 398,821 1.56%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.69% 25.45% 29.03% 28.59% 20.15% 21.75% 19.38% -
ROE 5.62% 6.85% 7.74% 8.18% 7.04% 8.44% 8.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.44 51.65 50.91 54.35 64.97 71.41 79.69 -24.28%
EPS 10.84 13.15 14.78 15.52 13.09 15.53 15.44 -20.95%
DPS 4.50 2.04 0.06 0.00 4.50 2.00 0.00 -
NAPS 1.93 1.92 1.91 1.90 1.86 1.84 1.84 3.22%
Adjusted Per Share Value based on latest NOSH - 406,675
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.47 39.83 39.23 41.79 49.09 53.93 60.08 -23.10%
EPS 8.37 10.14 11.39 11.95 9.89 11.73 11.64 -19.68%
DPS 3.47 1.57 0.05 0.00 3.40 1.51 0.00 -
NAPS 1.4895 1.4805 1.4718 1.4606 1.4055 1.3897 1.3872 4.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.80 1.69 1.97 1.88 1.70 1.73 1.60 -
P/RPS 3.43 3.27 3.87 3.46 2.62 2.42 2.01 42.66%
P/EPS 16.59 12.85 13.33 12.10 12.99 11.14 10.36 36.75%
EY 6.03 7.78 7.50 8.27 7.70 8.98 9.65 -26.84%
DY 2.50 1.21 0.03 0.00 2.65 1.16 0.00 -
P/NAPS 0.93 0.88 1.03 0.99 0.91 0.94 0.87 4.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 -
Price 1.88 1.79 1.74 1.96 2.12 1.77 1.70 -
P/RPS 3.59 3.47 3.42 3.61 3.26 2.48 2.13 41.49%
P/EPS 17.33 13.62 11.77 12.61 16.19 11.39 11.01 35.20%
EY 5.77 7.34 8.49 7.93 6.17 8.78 9.08 -26.02%
DY 2.39 1.14 0.03 0.00 2.12 1.13 0.00 -
P/NAPS 0.97 0.93 0.91 1.03 1.14 0.96 0.92 3.58%

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