[YNHPROP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.91%
YoY- -38.92%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 281,526 226,474 259,177 269,627 349,984 289,639 255,060 1.65%
PBT 63,429 68,599 78,910 72,438 118,660 118,208 93,718 -6.29%
Tax -13,839 -22,548 -21,768 -19,401 -31,834 -30,357 -24,234 -8.90%
NP 49,590 46,051 57,142 53,037 86,826 87,851 69,484 -5.46%
-
NP to SH 49,590 46,071 57,142 53,037 86,826 87,851 69,484 -5.46%
-
Tax Rate 21.82% 32.87% 27.59% 26.78% 26.83% 25.68% 25.86% -
Total Cost 231,936 180,423 202,035 216,590 263,158 201,788 185,576 3.78%
-
Net Worth 833,136 792,523 746,606 697,642 610,368 670,831 353,432 15.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,406 18,391 24,156 - 22,558 37,880 35,157 -13.80%
Div Payout % 29.05% 39.92% 42.27% - 25.98% 43.12% 50.60% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 833,136 792,523 746,606 697,642 610,368 670,831 353,432 15.34%
NOSH 412,443 410,633 401,401 394,148 365,490 394,606 353,432 2.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.61% 20.33% 22.05% 19.67% 24.81% 30.33% 27.24% -
ROE 5.95% 5.81% 7.65% 7.60% 14.23% 13.10% 19.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.26 55.15 64.57 68.41 95.76 73.40 72.17 -0.92%
EPS 12.02 11.22 14.24 13.46 23.76 22.26 19.66 -7.86%
DPS 3.50 4.50 6.02 0.00 6.17 9.60 10.00 -16.03%
NAPS 2.02 1.93 1.86 1.77 1.67 1.70 1.00 12.42%
Adjusted Per Share Value based on latest NOSH - 394,148
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 53.22 42.81 48.99 50.97 66.16 54.75 48.22 1.65%
EPS 9.37 8.71 10.80 10.03 16.41 16.61 13.13 -5.46%
DPS 2.72 3.48 4.57 0.00 4.26 7.16 6.65 -13.83%
NAPS 1.5749 1.4982 1.4114 1.3188 1.1538 1.2681 0.6681 15.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.89 1.80 1.70 1.53 1.13 2.70 2.07 -
P/RPS 2.77 3.26 2.63 2.24 1.18 3.68 2.87 -0.58%
P/EPS 15.72 16.04 11.94 11.37 4.76 12.13 10.53 6.89%
EY 6.36 6.23 8.37 8.79 21.02 8.25 9.50 -6.46%
DY 1.85 2.50 3.54 0.00 5.46 3.56 4.83 -14.76%
P/NAPS 0.94 0.93 0.91 0.86 0.68 1.59 2.07 -12.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 23/02/11 23/02/10 23/02/09 25/02/08 12/02/07 -
Price 1.89 1.88 2.12 1.69 1.00 2.59 1.92 -
P/RPS 2.77 3.41 3.28 2.47 1.04 3.53 2.66 0.67%
P/EPS 15.72 16.76 14.89 12.56 4.21 11.63 9.77 8.24%
EY 6.36 5.97 6.71 7.96 23.76 8.60 10.24 -7.62%
DY 1.85 2.39 2.84 0.00 6.17 3.71 5.21 -15.83%
P/NAPS 0.94 0.97 1.14 0.95 0.60 1.52 1.92 -11.21%

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