[YNHPROP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 108.64%
YoY- 0.54%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 160,245 139,287 103,756 158,902 136,927 235,592 126,175 4.06%
PBT 35,008 34,538 39,727 43,634 41,057 72,797 57,822 -8.01%
Tax -9,734 -7,626 -9,603 -12,845 -10,432 -19,338 -14,475 -6.39%
NP 25,274 26,912 30,124 30,789 30,625 53,459 43,347 -8.59%
-
NP to SH 25,274 26,912 30,124 30,789 30,625 53,459 43,347 -8.59%
-
Tax Rate 27.81% 22.08% 24.17% 29.44% 25.41% 26.56% 25.03% -
Total Cost 134,971 112,375 73,632 128,113 106,302 182,133 82,828 8.47%
-
Net Worth 848,036 809,414 778,576 733,831 640,204 618,311 571,490 6.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,443 8,217 122 - - 23,042 17,971 -8.64%
Div Payout % 41.32% 30.53% 0.41% - - 43.10% 41.46% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 848,036 809,414 778,576 733,831 640,204 618,311 571,490 6.79%
NOSH 417,752 410,870 407,631 398,821 374,388 384,044 359,427 2.53%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.77% 19.32% 29.03% 19.38% 22.37% 22.69% 34.35% -
ROE 2.98% 3.32% 3.87% 4.20% 4.78% 8.65% 7.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 38.36 33.90 25.45 39.84 36.57 61.34 35.10 1.48%
EPS 6.05 6.55 7.39 7.72 8.18 13.92 12.06 -10.85%
DPS 2.50 2.00 0.03 0.00 0.00 6.00 5.00 -10.90%
NAPS 2.03 1.97 1.91 1.84 1.71 1.61 1.59 4.15%
Adjusted Per Share Value based on latest NOSH - 399,800
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.85 37.24 27.74 42.49 36.61 63.00 33.74 4.06%
EPS 6.76 7.20 8.05 8.23 8.19 14.29 11.59 -8.58%
DPS 2.79 2.20 0.03 0.00 0.00 6.16 4.81 -8.67%
NAPS 2.2676 2.1643 2.0819 1.9622 1.7119 1.6533 1.5281 6.79%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.99 1.94 1.97 1.60 1.74 1.76 2.88 -
P/RPS 5.19 5.72 7.74 4.02 4.76 2.87 8.20 -7.33%
P/EPS 32.89 29.62 26.66 20.73 21.27 12.64 23.88 5.47%
EY 3.04 3.38 3.75 4.83 4.70 7.91 4.19 -5.20%
DY 1.26 1.03 0.02 0.00 0.00 3.41 1.74 -5.23%
P/NAPS 0.98 0.98 1.03 0.87 1.02 1.09 1.81 -9.71%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 -
Price 1.90 1.92 1.74 1.70 1.95 1.55 2.50 -
P/RPS 4.95 5.66 6.84 4.27 5.33 2.53 7.12 -5.87%
P/EPS 31.40 29.31 23.55 22.02 23.84 11.14 20.73 7.15%
EY 3.18 3.41 4.25 4.54 4.19 8.98 4.82 -6.69%
DY 1.32 1.04 0.02 0.00 0.00 3.87 2.00 -6.68%
P/NAPS 0.94 0.97 0.91 0.92 1.14 0.96 1.57 -8.18%

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