[YNHPROP] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.75%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 203,221 261,787 256,140 423,701 251,854 224,452 166,306 3.39%
PBT 77,547 75,336 74,305 133,667 109,678 91,534 68,576 2.06%
Tax -26,730 -19,765 -19,110 -36,440 -26,823 -25,657 -18,248 6.56%
NP 50,817 55,571 55,195 97,227 82,855 65,877 50,328 0.16%
-
NP to SH 50,837 55,571 55,195 97,227 82,855 65,877 50,328 0.16%
-
Tax Rate 34.47% 26.24% 25.72% 27.26% 24.46% 28.03% 26.61% -
Total Cost 152,404 206,216 200,945 326,474 168,999 158,575 115,978 4.65%
-
Net Worth 784,790 737,685 658,019 602,319 644,747 467,929 406,089 11.60%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 36,454 6,013 - 22,558 37,880 35,157 46,405 -3.94%
Div Payout % 71.71% 10.82% - 23.20% 45.72% 53.37% 92.21% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 784,790 737,685 658,019 602,319 644,747 467,929 406,089 11.60%
NOSH 408,744 400,916 376,011 367,268 393,138 351,826 347,085 2.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.01% 21.23% 21.55% 22.95% 32.90% 29.35% 30.26% -
ROE 6.48% 7.53% 8.39% 16.14% 12.85% 14.08% 12.39% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.72 65.30 68.12 115.37 64.06 63.80 47.92 0.61%
EPS 12.44 13.86 14.68 26.47 21.08 18.72 14.50 -2.52%
DPS 9.00 1.50 0.00 6.14 9.64 10.00 13.37 -6.38%
NAPS 1.92 1.84 1.75 1.64 1.64 1.33 1.17 8.60%
Adjusted Per Share Value based on latest NOSH - 367,268
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 54.34 70.00 68.49 113.30 67.34 60.02 44.47 3.39%
EPS 13.59 14.86 14.76 26.00 22.15 17.62 13.46 0.16%
DPS 9.75 1.61 0.00 6.03 10.13 9.40 12.41 -3.93%
NAPS 2.0985 1.9725 1.7595 1.6106 1.724 1.2512 1.0859 11.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.69 1.73 1.90 1.40 2.67 1.30 1.20 -
P/RPS 3.40 2.65 2.79 1.21 4.17 2.04 2.50 5.25%
P/EPS 13.59 12.48 12.94 5.29 12.67 6.94 8.28 8.60%
EY 7.36 8.01 7.73 18.91 7.89 14.40 12.08 -7.92%
DY 5.33 0.87 0.00 4.39 3.61 7.69 11.14 -11.55%
P/NAPS 0.88 0.94 1.09 0.85 1.63 0.98 1.03 -2.58%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 23/11/10 23/11/09 26/11/08 12/11/07 30/10/06 17/10/05 -
Price 1.79 1.77 1.67 1.16 2.68 1.37 1.24 -
P/RPS 3.60 2.71 2.45 1.01 4.18 2.15 2.59 5.63%
P/EPS 14.39 12.77 11.38 4.38 12.72 7.32 8.55 9.05%
EY 6.95 7.83 8.79 22.82 7.86 13.67 11.69 -8.29%
DY 5.03 0.85 0.00 5.30 3.60 7.30 10.78 -11.92%
P/NAPS 0.93 0.96 0.95 0.71 1.63 1.03 1.06 -2.15%

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