[YNHPROP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.26%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 224,255 220,631 300,507 324,178 320,745 261,527 178,391 3.88%
PBT 59,436 79,784 72,900 102,572 126,250 98,522 80,330 -4.89%
Tax -20,754 -21,620 -20,280 -27,261 -32,568 -25,038 -23,119 -1.78%
NP 38,682 58,164 52,620 75,311 93,682 73,484 57,211 -6.30%
-
NP to SH 38,682 58,184 52,620 75,311 93,682 73,484 57,211 -6.30%
-
Tax Rate 34.92% 27.10% 27.82% 26.58% 25.80% 25.41% 28.78% -
Total Cost 185,573 162,467 247,887 248,867 227,063 188,043 121,180 7.35%
-
Net Worth 799,975 772,682 717,908 627,889 662,326 514,355 455,621 9.82%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,253 24,156 - 22,558 37,880 35,157 34,181 -24.63%
Div Payout % 16.17% 41.52% - 29.95% 40.44% 47.84% 59.75% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 799,975 772,682 717,908 627,889 662,326 514,355 455,621 9.82%
NOSH 410,243 406,675 398,837 373,743 391,908 354,727 350,478 2.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.25% 26.36% 17.51% 23.23% 29.21% 28.10% 32.07% -
ROE 4.84% 7.53% 7.33% 11.99% 14.14% 14.29% 12.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.66 54.25 75.35 86.74 81.84 73.73 50.90 1.19%
EPS 9.43 14.31 13.19 20.15 23.90 20.72 16.32 -8.72%
DPS 1.53 6.02 0.00 6.04 9.67 10.00 9.75 -26.53%
NAPS 1.95 1.90 1.80 1.68 1.69 1.45 1.30 6.98%
Adjusted Per Share Value based on latest NOSH - 373,743
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.96 59.00 80.35 86.68 85.77 69.93 47.70 3.88%
EPS 10.34 15.56 14.07 20.14 25.05 19.65 15.30 -6.31%
DPS 1.67 6.46 0.00 6.03 10.13 9.40 9.14 -24.65%
NAPS 2.1391 2.0661 1.9196 1.6789 1.771 1.3754 1.2183 9.82%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.90 1.88 1.56 1.02 2.13 2.26 1.24 -
P/RPS 3.48 3.47 2.07 1.18 2.60 3.07 2.44 6.09%
P/EPS 20.15 13.14 11.82 5.06 8.91 10.91 7.60 17.62%
EY 4.96 7.61 8.46 19.76 11.22 9.17 13.16 -14.99%
DY 0.81 3.20 0.00 5.92 4.54 4.42 7.87 -31.51%
P/NAPS 0.97 0.99 0.87 0.61 1.26 1.56 0.95 0.34%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 28/04/10 19/05/09 20/05/08 16/04/07 26/04/06 -
Price 1.97 1.96 1.76 1.47 2.28 3.12 1.25 -
P/RPS 3.60 3.61 2.34 1.69 2.79 4.23 2.46 6.54%
P/EPS 20.89 13.70 13.34 7.30 9.54 15.06 7.66 18.18%
EY 4.79 7.30 7.50 13.71 10.48 6.64 13.06 -15.38%
DY 0.78 3.07 0.00 4.11 4.24 3.21 7.80 -31.84%
P/NAPS 1.01 1.03 0.98 0.88 1.35 2.15 0.96 0.84%

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