[YNHPROP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -15.03%
YoY- -34.68%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 262,005 204,031 291,603 251,318 399,056 285,405 186,087 5.86%
PBT 63,411 75,003 75,014 86,919 133,184 104,830 84,519 -4.67%
Tax -20,572 -18,526 -21,813 -22,927 -35,220 -26,600 -23,123 -1.92%
NP 42,839 56,477 53,201 63,992 97,964 78,230 61,396 -5.81%
-
NP to SH 42,839 56,497 53,201 63,992 97,964 78,230 61,396 -5.81%
-
Tax Rate 32.44% 24.70% 29.08% 26.38% 26.44% 25.37% 27.36% -
Total Cost 219,166 147,554 238,402 187,326 301,092 207,175 124,691 9.84%
-
Net Worth 809,976 780,596 735,632 641,291 605,332 579,512 449,698 10.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 14,354 36,337 - - 42,215 35,815 38,391 -15.11%
Div Payout % 33.51% 64.32% - - 43.09% 45.78% 62.53% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 809,976 780,596 735,632 641,291 605,332 579,512 449,698 10.29%
NOSH 411,155 408,689 399,800 375,024 375,983 364,473 351,326 2.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.35% 27.68% 18.24% 25.46% 24.55% 27.41% 32.99% -
ROE 5.29% 7.24% 7.23% 9.98% 16.18% 13.50% 13.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 63.72 49.92 72.94 67.01 106.14 78.31 52.97 3.12%
EPS 10.42 13.82 13.31 17.06 26.06 21.46 17.48 -8.25%
DPS 3.50 9.00 0.00 0.00 11.23 9.83 11.00 -17.36%
NAPS 1.97 1.91 1.84 1.71 1.61 1.59 1.28 7.44%
Adjusted Per Share Value based on latest NOSH - 375,024
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.06 54.56 77.97 67.20 106.71 76.32 49.76 5.86%
EPS 11.45 15.11 14.23 17.11 26.20 20.92 16.42 -5.82%
DPS 3.84 9.72 0.00 0.00 11.29 9.58 10.27 -15.10%
NAPS 2.1658 2.0873 1.967 1.7148 1.6186 1.5496 1.2025 10.29%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.94 1.97 1.60 1.74 1.76 2.88 1.28 -
P/RPS 3.04 3.95 2.19 2.60 1.66 3.68 2.42 3.87%
P/EPS 18.62 14.25 12.02 10.20 6.75 13.42 7.32 16.81%
EY 5.37 7.02 8.32 9.81 14.80 7.45 13.65 -14.38%
DY 1.80 4.57 0.00 0.00 6.38 3.41 8.59 -22.91%
P/NAPS 0.98 1.03 0.87 1.02 1.09 1.81 1.00 -0.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 25/08/09 26/08/08 27/08/07 29/08/06 -
Price 1.92 1.74 1.70 1.95 1.55 2.50 1.28 -
P/RPS 3.01 3.49 2.33 2.91 1.46 3.19 2.42 3.69%
P/EPS 18.43 12.59 12.78 11.43 5.95 11.65 7.32 16.62%
EY 5.43 7.94 7.83 8.75 16.81 8.59 13.65 -14.22%
DY 1.82 5.17 0.00 0.00 7.24 3.93 8.59 -22.77%
P/NAPS 0.97 0.91 0.92 1.14 0.96 1.57 1.00 -0.50%

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