[YNHPROP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.76%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 302,484 309,169 281,526 287,074 262,005 224,255 226,474 21.30%
PBT 63,899 66,444 63,429 56,756 63,411 59,436 68,599 -4.62%
Tax -15,947 -14,257 -13,839 -12,306 -20,572 -20,754 -22,548 -20.63%
NP 47,952 52,187 49,590 44,450 42,839 38,682 46,051 2.73%
-
NP to SH 47,952 52,187 49,590 44,450 42,839 38,682 46,071 2.70%
-
Tax Rate 24.96% 21.46% 21.82% 21.68% 32.44% 34.92% 32.87% -
Total Cost 254,532 256,982 231,936 242,624 219,166 185,573 180,423 25.81%
-
Net Worth 856,864 835,869 833,136 820,314 809,976 799,975 792,523 5.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 16,735 14,406 14,406 14,406 14,354 6,253 18,391 -6.10%
Div Payout % 34.90% 27.61% 29.05% 32.41% 33.51% 16.17% 39.92% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 856,864 835,869 833,136 820,314 809,976 799,975 792,523 5.34%
NOSH 422,100 413,796 412,443 412,218 411,155 410,243 410,633 1.85%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.85% 16.88% 17.61% 15.48% 16.35% 17.25% 20.33% -
ROE 5.60% 6.24% 5.95% 5.42% 5.29% 4.84% 5.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.66 74.72 68.26 69.64 63.72 54.66 55.15 19.09%
EPS 11.36 12.61 12.02 10.78 10.42 9.43 11.22 0.83%
DPS 3.96 3.50 3.50 3.50 3.50 1.53 4.50 -8.17%
NAPS 2.03 2.02 2.02 1.99 1.97 1.95 1.93 3.42%
Adjusted Per Share Value based on latest NOSH - 412,218
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.18 58.44 53.22 54.27 49.53 42.39 42.81 21.30%
EPS 9.06 9.87 9.37 8.40 8.10 7.31 8.71 2.66%
DPS 3.16 2.72 2.72 2.72 2.71 1.18 3.48 -6.23%
NAPS 1.6198 1.5801 1.5749 1.5507 1.5311 1.5122 1.4982 5.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.99 1.90 1.89 1.86 1.94 1.90 1.80 -
P/RPS 2.78 2.54 2.77 2.67 3.04 3.48 3.26 -10.08%
P/EPS 17.52 15.07 15.72 17.25 18.62 20.15 16.04 6.06%
EY 5.71 6.64 6.36 5.80 5.37 4.96 6.23 -5.64%
DY 1.99 1.84 1.85 1.88 1.80 0.81 2.50 -14.12%
P/NAPS 0.98 0.94 0.94 0.93 0.98 0.97 0.93 3.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 28/05/12 23/02/12 -
Price 1.90 2.14 1.89 1.87 1.92 1.97 1.88 -
P/RPS 2.65 2.86 2.77 2.69 3.01 3.60 3.41 -15.48%
P/EPS 16.72 16.97 15.72 17.34 18.43 20.89 16.76 -0.15%
EY 5.98 5.89 6.36 5.77 5.43 4.79 5.97 0.11%
DY 2.09 1.64 1.85 1.87 1.82 0.78 2.39 -8.56%
P/NAPS 0.94 1.06 0.94 0.94 0.97 1.01 0.97 -2.07%

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