[YNHPROP] YoY TTM 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- 1.1%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 302,484 262,005 204,031 291,603 251,318 399,056 285,405 0.97%
PBT 63,899 63,411 75,003 75,014 86,919 133,184 104,830 -7.91%
Tax -15,947 -20,572 -18,526 -21,813 -22,927 -35,220 -26,600 -8.16%
NP 47,952 42,839 56,477 53,201 63,992 97,964 78,230 -7.82%
-
NP to SH 47,952 42,839 56,497 53,201 63,992 97,964 78,230 -7.82%
-
Tax Rate 24.96% 32.44% 24.70% 29.08% 26.38% 26.44% 25.37% -
Total Cost 254,532 219,166 147,554 238,402 187,326 301,092 207,175 3.48%
-
Net Worth 856,864 809,976 780,596 735,632 641,291 605,332 579,512 6.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,735 14,354 36,337 - - 42,215 35,815 -11.89%
Div Payout % 34.90% 33.51% 64.32% - - 43.09% 45.78% -
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 856,864 809,976 780,596 735,632 641,291 605,332 579,512 6.72%
NOSH 422,100 411,155 408,689 399,800 375,024 375,983 364,473 2.47%
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 15.85% 16.35% 27.68% 18.24% 25.46% 24.55% 27.41% -
ROE 5.60% 5.29% 7.24% 7.23% 9.98% 16.18% 13.50% -
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 71.66 63.72 49.92 72.94 67.01 106.14 78.31 -1.46%
EPS 11.36 10.42 13.82 13.31 17.06 26.06 21.46 -10.05%
DPS 3.96 3.50 9.00 0.00 0.00 11.23 9.83 -14.04%
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 80.88 70.06 54.56 77.97 67.20 106.71 76.32 0.97%
EPS 12.82 11.45 15.11 14.23 17.11 26.20 20.92 -7.83%
DPS 4.48 3.84 9.72 0.00 0.00 11.29 9.58 -11.88%
NAPS 2.2912 2.1658 2.0873 1.967 1.7148 1.6186 1.5496 6.72%
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 2.78 3.04 3.95 2.19 2.60 1.66 3.68 -4.56%
P/EPS 17.52 18.62 14.25 12.02 10.20 6.75 13.42 4.53%
EY 5.71 5.37 7.02 8.32 9.81 14.80 7.45 -4.33%
DY 1.99 1.80 4.57 0.00 0.00 6.38 3.41 -8.57%
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 2.65 3.01 3.49 2.33 2.91 1.46 3.19 -3.04%
P/EPS 16.72 18.43 12.59 12.78 11.43 5.95 11.65 6.20%
EY 5.98 5.43 7.94 7.83 8.75 16.81 8.59 -5.85%
DY 2.09 1.82 5.17 0.00 0.00 7.24 3.93 -9.98%
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