[YNHPROP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.26%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 269,627 256,140 251,318 324,178 349,984 423,701 399,056 -22.94%
PBT 72,438 74,305 86,919 102,572 118,660 133,667 133,184 -33.29%
Tax -19,401 -19,110 -22,927 -27,261 -31,834 -36,440 -35,220 -32.72%
NP 53,037 55,195 63,992 75,311 86,826 97,227 97,964 -33.49%
-
NP to SH 53,037 55,195 63,992 75,311 86,826 97,227 97,964 -33.49%
-
Tax Rate 26.78% 25.72% 26.38% 26.58% 26.83% 27.26% 26.44% -
Total Cost 216,590 200,945 187,326 248,867 263,158 326,474 301,092 -19.66%
-
Net Worth 697,642 658,019 641,291 627,889 610,368 602,319 605,332 9.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 22,558 22,558 22,558 42,215 -
Div Payout % - - - 29.95% 25.98% 23.20% 43.09% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 697,642 658,019 641,291 627,889 610,368 602,319 605,332 9.89%
NOSH 394,148 376,011 375,024 373,743 365,490 367,268 375,983 3.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.67% 21.55% 25.46% 23.23% 24.81% 22.95% 24.55% -
ROE 7.60% 8.39% 9.98% 11.99% 14.23% 16.14% 16.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.41 68.12 67.01 86.74 95.76 115.37 106.14 -25.32%
EPS 13.46 14.68 17.06 20.15 23.76 26.47 26.06 -35.54%
DPS 0.00 0.00 0.00 6.04 6.17 6.14 11.23 -
NAPS 1.77 1.75 1.71 1.68 1.67 1.64 1.61 6.50%
Adjusted Per Share Value based on latest NOSH - 373,743
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.97 48.42 47.51 61.28 66.16 80.09 75.44 -22.94%
EPS 10.03 10.43 12.10 14.24 16.41 18.38 18.52 -33.48%
DPS 0.00 0.00 0.00 4.26 4.26 4.26 7.98 -
NAPS 1.3188 1.2439 1.2123 1.1869 1.1538 1.1386 1.1443 9.89%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.53 1.90 1.74 1.02 1.13 1.40 1.76 -
P/RPS 2.24 2.79 2.60 1.18 1.18 1.21 1.66 22.04%
P/EPS 11.37 12.94 10.20 5.06 4.76 5.29 6.75 41.43%
EY 8.79 7.73 9.81 19.76 21.02 18.91 14.80 -29.27%
DY 0.00 0.00 0.00 5.92 5.46 4.39 6.38 -
P/NAPS 0.86 1.09 1.02 0.61 0.68 0.85 1.09 -14.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 25/08/09 19/05/09 23/02/09 26/11/08 26/08/08 -
Price 1.69 1.67 1.95 1.47 1.00 1.16 1.55 -
P/RPS 2.47 2.45 2.91 1.69 1.04 1.01 1.46 41.84%
P/EPS 12.56 11.38 11.43 7.30 4.21 4.38 5.95 64.33%
EY 7.96 8.79 8.75 13.71 23.76 22.82 16.81 -39.16%
DY 0.00 0.00 0.00 4.11 6.17 5.30 7.24 -
P/NAPS 0.95 0.95 1.14 0.88 0.60 0.71 0.96 -0.69%

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