[YNHPROP] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.82%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 226,474 203,221 204,031 220,631 259,177 261,787 291,603 -15.46%
PBT 68,599 77,547 75,003 79,784 78,910 75,336 75,014 -5.77%
Tax -22,548 -26,730 -18,526 -21,620 -21,768 -19,765 -21,813 2.22%
NP 46,051 50,817 56,477 58,164 57,142 55,571 53,201 -9.14%
-
NP to SH 46,071 50,837 56,497 58,184 57,142 55,571 53,201 -9.12%
-
Tax Rate 32.87% 34.47% 24.70% 27.10% 27.59% 26.24% 29.08% -
Total Cost 180,423 152,404 147,554 162,467 202,035 206,216 238,402 -16.91%
-
Net Worth 792,523 784,790 780,596 772,682 746,606 737,685 735,632 5.07%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,391 36,454 36,337 24,156 24,156 6,013 - -
Div Payout % 39.92% 71.71% 64.32% 41.52% 42.27% 10.82% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 792,523 784,790 780,596 772,682 746,606 737,685 735,632 5.07%
NOSH 410,633 408,744 408,689 406,675 401,401 400,916 399,800 1.79%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.33% 25.01% 27.68% 26.36% 22.05% 21.23% 18.24% -
ROE 5.81% 6.48% 7.24% 7.53% 7.65% 7.53% 7.23% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 55.15 49.72 49.92 54.25 64.57 65.30 72.94 -16.96%
EPS 11.22 12.44 13.82 14.31 14.24 13.86 13.31 -10.73%
DPS 4.50 9.00 9.00 6.02 6.02 1.50 0.00 -
NAPS 1.93 1.92 1.91 1.90 1.86 1.84 1.84 3.22%
Adjusted Per Share Value based on latest NOSH - 406,675
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.81 38.42 38.57 41.71 48.99 49.49 55.12 -15.46%
EPS 8.71 9.61 10.68 11.00 10.80 10.50 10.06 -9.13%
DPS 3.48 6.89 6.87 4.57 4.57 1.14 0.00 -
NAPS 1.4982 1.4835 1.4756 1.4606 1.4114 1.3945 1.3906 5.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.80 1.69 1.97 1.88 1.70 1.73 1.60 -
P/RPS 3.26 3.40 3.95 3.47 2.63 2.65 2.19 30.27%
P/EPS 16.04 13.59 14.25 13.14 11.94 12.48 12.02 21.14%
EY 6.23 7.36 7.02 7.61 8.37 8.01 8.32 -17.49%
DY 2.50 5.33 4.57 3.20 3.54 0.87 0.00 -
P/NAPS 0.93 0.88 1.03 0.99 0.91 0.94 0.87 4.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 26/08/11 23/05/11 23/02/11 23/11/10 26/08/10 -
Price 1.88 1.79 1.74 1.96 2.12 1.77 1.70 -
P/RPS 3.41 3.60 3.49 3.61 3.28 2.71 2.33 28.81%
P/EPS 16.76 14.39 12.59 13.70 14.89 12.77 12.78 19.75%
EY 5.97 6.95 7.94 7.30 6.71 7.83 7.83 -16.49%
DY 2.39 5.03 5.17 3.07 2.84 0.85 0.00 -
P/NAPS 0.97 0.93 0.91 1.03 1.14 0.96 0.92 3.58%

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