[YNHPROP] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -36.73%
YoY- 15.96%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 112,820 144,025 56,184 79,329 54,260 55,070 84,886 4.85%
PBT 4,031 17,909 15,013 14,217 20,872 18,328 18,006 -22.06%
Tax -2,528 -5,898 -4,410 -2,510 -10,776 -2,572 -4,620 -9.55%
NP 1,503 12,011 10,603 11,707 10,096 15,756 13,386 -30.53%
-
NP to SH 1,503 12,011 10,603 11,707 10,096 15,756 13,386 -30.53%
-
Tax Rate 62.71% 32.93% 29.37% 17.65% 51.63% 14.03% 25.66% -
Total Cost 111,317 132,014 45,581 67,622 44,164 39,314 71,500 7.65%
-
Net Worth 796,183 803,438 846,563 820,314 784,790 737,685 658,019 3.22%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 8,115 6,286 6,183 6,131 6,013 - -
Div Payout % - 67.57% 59.29% 52.82% 60.73% 38.17% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 796,183 803,438 846,563 820,314 784,790 737,685 658,019 3.22%
NOSH 406,216 405,777 419,090 412,218 408,744 400,916 376,011 1.29%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.33% 8.34% 18.87% 14.76% 18.61% 28.61% 15.77% -
ROE 0.19% 1.49% 1.25% 1.43% 1.29% 2.14% 2.03% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.77 35.49 13.41 19.24 13.27 13.74 22.58 3.50%
EPS 0.37 2.96 2.53 2.84 2.47 3.93 3.56 -31.41%
DPS 0.00 2.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.96 1.98 2.02 1.99 1.92 1.84 1.75 1.90%
Adjusted Per Share Value based on latest NOSH - 412,218
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.17 38.51 15.02 21.21 14.51 14.73 22.70 4.85%
EPS 0.40 3.21 2.84 3.13 2.70 4.21 3.58 -30.58%
DPS 0.00 2.17 1.68 1.65 1.64 1.61 0.00 -
NAPS 2.1289 2.1483 2.2637 2.1935 2.0985 1.9725 1.7595 3.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.84 2.09 1.80 1.86 1.69 1.73 1.90 -
P/RPS 6.63 5.89 13.43 9.67 12.73 12.59 8.42 -3.90%
P/EPS 497.30 70.61 71.15 65.49 68.42 44.02 53.37 45.03%
EY 0.20 1.42 1.41 1.53 1.46 2.27 1.87 -31.09%
DY 0.00 0.96 0.83 0.81 0.89 0.87 0.00 -
P/NAPS 0.94 1.06 0.89 0.93 0.88 0.94 1.09 -2.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 28/11/13 28/11/12 25/11/11 23/11/10 23/11/09 -
Price 1.90 2.04 1.73 1.87 1.79 1.77 1.67 -
P/RPS 6.84 5.75 12.90 9.72 13.48 12.89 7.40 -1.30%
P/EPS 513.51 68.92 68.38 65.85 72.47 45.04 46.91 48.98%
EY 0.19 1.45 1.46 1.52 1.38 2.22 2.13 -33.14%
DY 0.00 0.98 0.87 0.80 0.84 0.85 0.00 -
P/NAPS 0.97 1.03 0.86 0.94 0.93 0.96 0.95 0.34%

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