[YNHPROP] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.56%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 279,339 302,484 309,169 281,526 287,074 262,005 224,255 15.75%
PBT 64,695 63,899 66,444 63,429 56,756 63,411 59,436 5.80%
Tax -17,847 -15,947 -14,257 -13,839 -12,306 -20,572 -20,754 -9.56%
NP 46,848 47,952 52,187 49,590 44,450 42,839 38,682 13.60%
-
NP to SH 46,848 47,952 52,187 49,590 44,450 42,839 38,682 13.60%
-
Tax Rate 27.59% 24.96% 21.46% 21.82% 21.68% 32.44% 34.92% -
Total Cost 232,491 254,532 256,982 231,936 242,624 219,166 185,573 16.19%
-
Net Worth 846,563 856,864 835,869 833,136 820,314 809,976 799,975 3.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,838 16,735 14,406 14,406 14,406 14,354 6,253 93.43%
Div Payout % 35.94% 34.90% 27.61% 29.05% 32.41% 33.51% 16.17% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 846,563 856,864 835,869 833,136 820,314 809,976 799,975 3.84%
NOSH 419,090 422,100 413,796 412,443 412,218 411,155 410,243 1.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.77% 15.85% 16.88% 17.61% 15.48% 16.35% 17.25% -
ROE 5.53% 5.60% 6.24% 5.95% 5.42% 5.29% 4.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.65 71.66 74.72 68.26 69.64 63.72 54.66 14.12%
EPS 11.18 11.36 12.61 12.02 10.78 10.42 9.43 12.00%
DPS 4.00 3.96 3.50 3.50 3.50 3.50 1.53 89.66%
NAPS 2.02 2.03 2.02 2.02 1.99 1.97 1.95 2.37%
Adjusted Per Share Value based on latest NOSH - 412,443
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.81 57.18 58.44 53.22 54.27 49.53 42.39 15.76%
EPS 8.86 9.06 9.87 9.37 8.40 8.10 7.31 13.66%
DPS 3.18 3.16 2.72 2.72 2.72 2.71 1.18 93.53%
NAPS 1.6003 1.6198 1.5801 1.5749 1.5507 1.5311 1.5122 3.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.80 1.99 1.90 1.89 1.86 1.94 1.90 -
P/RPS 2.70 2.78 2.54 2.77 2.67 3.04 3.48 -15.55%
P/EPS 16.10 17.52 15.07 15.72 17.25 18.62 20.15 -13.88%
EY 6.21 5.71 6.64 6.36 5.80 5.37 4.96 16.14%
DY 2.22 1.99 1.84 1.85 1.88 1.80 0.81 95.72%
P/NAPS 0.89 0.98 0.94 0.94 0.93 0.98 0.97 -5.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 28/05/13 28/02/13 28/11/12 29/08/12 28/05/12 -
Price 1.73 1.90 2.14 1.89 1.87 1.92 1.97 -
P/RPS 2.60 2.65 2.86 2.77 2.69 3.01 3.60 -19.48%
P/EPS 15.48 16.72 16.97 15.72 17.34 18.43 20.89 -18.09%
EY 6.46 5.98 5.89 6.36 5.77 5.43 4.79 22.04%
DY 2.31 2.09 1.64 1.85 1.87 1.82 0.78 106.09%
P/NAPS 0.86 0.94 1.06 0.94 0.94 0.97 1.01 -10.15%

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