[YNHPROP] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.1%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 220,631 259,177 261,787 291,603 300,507 269,627 256,140 -9.47%
PBT 79,784 78,910 75,336 75,014 72,900 72,438 74,305 4.86%
Tax -21,620 -21,768 -19,765 -21,813 -20,280 -19,401 -19,110 8.58%
NP 58,164 57,142 55,571 53,201 52,620 53,037 55,195 3.55%
-
NP to SH 58,184 57,142 55,571 53,201 52,620 53,037 55,195 3.58%
-
Tax Rate 27.10% 27.59% 26.24% 29.08% 27.82% 26.78% 25.72% -
Total Cost 162,467 202,035 206,216 238,402 247,887 216,590 200,945 -13.22%
-
Net Worth 772,682 746,606 737,685 735,632 717,908 697,642 658,019 11.31%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 24,156 24,156 6,013 - - - - -
Div Payout % 41.52% 42.27% 10.82% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 772,682 746,606 737,685 735,632 717,908 697,642 658,019 11.31%
NOSH 406,675 401,401 400,916 399,800 398,837 394,148 376,011 5.37%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.36% 22.05% 21.23% 18.24% 17.51% 19.67% 21.55% -
ROE 7.53% 7.65% 7.53% 7.23% 7.33% 7.60% 8.39% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 54.25 64.57 65.30 72.94 75.35 68.41 68.12 -14.09%
EPS 14.31 14.24 13.86 13.31 13.19 13.46 14.68 -1.68%
DPS 6.02 6.02 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.86 1.84 1.84 1.80 1.77 1.75 5.64%
Adjusted Per Share Value based on latest NOSH - 399,800
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.71 48.99 49.49 55.12 56.81 50.97 48.42 -9.47%
EPS 11.00 10.80 10.50 10.06 9.95 10.03 10.43 3.61%
DPS 4.57 4.57 1.14 0.00 0.00 0.00 0.00 -
NAPS 1.4606 1.4114 1.3945 1.3906 1.3571 1.3188 1.2439 11.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.88 1.70 1.73 1.60 1.56 1.53 1.90 -
P/RPS 3.47 2.63 2.65 2.19 2.07 2.24 2.79 15.66%
P/EPS 13.14 11.94 12.48 12.02 11.82 11.37 12.94 1.02%
EY 7.61 8.37 8.01 8.32 8.46 8.79 7.73 -1.03%
DY 3.20 3.54 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.91 0.94 0.87 0.87 0.86 1.09 -6.21%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 -
Price 1.96 2.12 1.77 1.70 1.76 1.69 1.67 -
P/RPS 3.61 3.28 2.71 2.33 2.34 2.47 2.45 29.51%
P/EPS 13.70 14.89 12.77 12.78 13.34 12.56 11.38 13.17%
EY 7.30 6.71 7.83 7.83 7.50 7.96 8.79 -11.65%
DY 3.07 2.84 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.14 0.96 0.92 0.98 0.95 0.95 5.54%

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