[YNHPROP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -0.79%
YoY- -30.13%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 259,177 261,787 291,603 300,507 269,627 256,140 251,318 2.06%
PBT 78,910 75,336 75,014 72,900 72,438 74,305 86,919 -6.22%
Tax -21,768 -19,765 -21,813 -20,280 -19,401 -19,110 -22,927 -3.39%
NP 57,142 55,571 53,201 52,620 53,037 55,195 63,992 -7.25%
-
NP to SH 57,142 55,571 53,201 52,620 53,037 55,195 63,992 -7.25%
-
Tax Rate 27.59% 26.24% 29.08% 27.82% 26.78% 25.72% 26.38% -
Total Cost 202,035 206,216 238,402 247,887 216,590 200,945 187,326 5.15%
-
Net Worth 746,606 737,685 735,632 717,908 697,642 658,019 641,291 10.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,156 6,013 - - - - - -
Div Payout % 42.27% 10.82% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 746,606 737,685 735,632 717,908 697,642 658,019 641,291 10.63%
NOSH 401,401 400,916 399,800 398,837 394,148 376,011 375,024 4.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.05% 21.23% 18.24% 17.51% 19.67% 21.55% 25.46% -
ROE 7.65% 7.53% 7.23% 7.33% 7.60% 8.39% 9.98% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.57 65.30 72.94 75.35 68.41 68.12 67.01 -2.43%
EPS 14.24 13.86 13.31 13.19 13.46 14.68 17.06 -11.31%
DPS 6.02 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.84 1.84 1.80 1.77 1.75 1.71 5.74%
Adjusted Per Share Value based on latest NOSH - 398,837
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.30 70.00 77.97 80.35 72.10 68.49 67.20 2.06%
EPS 15.28 14.86 14.23 14.07 14.18 14.76 17.11 -7.24%
DPS 6.46 1.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9964 1.9725 1.967 1.9196 1.8655 1.7595 1.7148 10.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.70 1.73 1.60 1.56 1.53 1.90 1.74 -
P/RPS 2.63 2.65 2.19 2.07 2.24 2.79 2.60 0.76%
P/EPS 11.94 12.48 12.02 11.82 11.37 12.94 10.20 11.03%
EY 8.37 8.01 8.32 8.46 8.79 7.73 9.81 -10.01%
DY 3.54 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.87 0.87 0.86 1.09 1.02 -7.30%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 28/04/10 23/02/10 23/11/09 25/08/09 -
Price 2.12 1.77 1.70 1.76 1.69 1.67 1.95 -
P/RPS 3.28 2.71 2.33 2.34 2.47 2.45 2.91 8.28%
P/EPS 14.89 12.77 12.78 13.34 12.56 11.38 11.43 19.22%
EY 6.71 7.83 7.83 7.50 7.96 8.79 8.75 -16.17%
DY 2.84 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.96 0.92 0.98 0.95 0.95 1.14 0.00%

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