[YNHPROP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.75%
YoY- -43.23%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 291,603 300,507 269,627 256,140 251,318 324,178 349,984 -11.48%
PBT 75,014 72,900 72,438 74,305 86,919 102,572 118,660 -26.40%
Tax -21,813 -20,280 -19,401 -19,110 -22,927 -27,261 -31,834 -22.33%
NP 53,201 52,620 53,037 55,195 63,992 75,311 86,826 -27.92%
-
NP to SH 53,201 52,620 53,037 55,195 63,992 75,311 86,826 -27.92%
-
Tax Rate 29.08% 27.82% 26.78% 25.72% 26.38% 26.58% 26.83% -
Total Cost 238,402 247,887 216,590 200,945 187,326 248,867 263,158 -6.39%
-
Net Worth 735,632 717,908 697,642 658,019 641,291 627,889 610,368 13.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 22,558 22,558 -
Div Payout % - - - - - 29.95% 25.98% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 735,632 717,908 697,642 658,019 641,291 627,889 610,368 13.29%
NOSH 399,800 398,837 394,148 376,011 375,024 373,743 365,490 6.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.24% 17.51% 19.67% 21.55% 25.46% 23.23% 24.81% -
ROE 7.23% 7.33% 7.60% 8.39% 9.98% 11.99% 14.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.94 75.35 68.41 68.12 67.01 86.74 95.76 -16.63%
EPS 13.31 13.19 13.46 14.68 17.06 20.15 23.76 -32.11%
DPS 0.00 0.00 0.00 0.00 0.00 6.04 6.17 -
NAPS 1.84 1.80 1.77 1.75 1.71 1.68 1.67 6.69%
Adjusted Per Share Value based on latest NOSH - 376,011
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 55.12 56.81 50.97 48.42 47.51 61.28 66.16 -11.48%
EPS 10.06 9.95 10.03 10.43 12.10 14.24 16.41 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 4.26 4.26 -
NAPS 1.3906 1.3571 1.3188 1.2439 1.2123 1.1869 1.1538 13.29%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.60 1.56 1.53 1.90 1.74 1.02 1.13 -
P/RPS 2.19 2.07 2.24 2.79 2.60 1.18 1.18 51.19%
P/EPS 12.02 11.82 11.37 12.94 10.20 5.06 4.76 85.75%
EY 8.32 8.46 8.79 7.73 9.81 19.76 21.02 -46.18%
DY 0.00 0.00 0.00 0.00 0.00 5.92 5.46 -
P/NAPS 0.87 0.87 0.86 1.09 1.02 0.61 0.68 17.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 -
Price 1.70 1.76 1.69 1.67 1.95 1.47 1.00 -
P/RPS 2.33 2.34 2.47 2.45 2.91 1.69 1.04 71.47%
P/EPS 12.78 13.34 12.56 11.38 11.43 7.30 4.21 110.07%
EY 7.83 7.50 7.96 8.79 8.75 13.71 23.76 -52.38%
DY 0.00 0.00 0.00 0.00 0.00 4.11 6.17 -
P/NAPS 0.92 0.98 0.95 0.95 1.14 0.88 0.60 33.07%

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