[YNHPROP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.04%
YoY- -33.52%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 442,328 328,218 309,169 224,255 220,631 300,507 324,178 5.31%
PBT 54,882 68,905 66,444 59,436 79,784 72,900 102,572 -9.89%
Tax -20,543 -19,855 -14,257 -20,754 -21,620 -20,280 -27,261 -4.60%
NP 34,339 49,050 52,187 38,682 58,164 52,620 75,311 -12.26%
-
NP to SH 34,339 49,050 52,187 38,682 58,184 52,620 75,311 -12.26%
-
Tax Rate 37.43% 28.82% 21.46% 34.92% 27.10% 27.82% 26.58% -
Total Cost 407,989 279,168 256,982 185,573 162,467 247,887 248,867 8.58%
-
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.58%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,185 25,271 14,406 6,253 24,156 - 22,558 -5.38%
Div Payout % 47.14% 51.52% 27.61% 16.17% 41.52% - 29.95% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 821,904 831,790 835,869 799,975 772,682 717,908 627,889 4.58%
NOSH 410,952 417,985 413,796 410,243 406,675 398,837 373,743 1.59%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.76% 14.94% 16.88% 17.25% 26.36% 17.51% 23.23% -
ROE 4.18% 5.90% 6.24% 4.84% 7.53% 7.33% 11.99% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 107.63 78.52 74.72 54.66 54.25 75.35 86.74 3.66%
EPS 8.36 11.73 12.61 9.43 14.31 13.19 20.15 -13.63%
DPS 4.00 6.00 3.50 1.53 6.02 0.00 6.04 -6.63%
NAPS 2.00 1.99 2.02 1.95 1.90 1.80 1.68 2.94%
Adjusted Per Share Value based on latest NOSH - 410,243
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 118.28 87.76 82.67 59.96 59.00 80.35 86.68 5.31%
EPS 9.18 13.12 13.95 10.34 15.56 14.07 20.14 -12.26%
DPS 4.33 6.76 3.85 1.67 6.46 0.00 6.03 -5.36%
NAPS 2.1977 2.2242 2.2351 2.1391 2.0661 1.9196 1.6789 4.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.90 1.85 1.90 1.90 1.88 1.56 1.02 -
P/RPS 1.77 2.36 2.54 3.48 3.47 2.07 1.18 6.98%
P/EPS 22.74 15.76 15.07 20.15 13.14 11.82 5.06 28.44%
EY 4.40 6.34 6.64 4.96 7.61 8.46 19.76 -22.13%
DY 2.11 3.24 1.84 0.81 3.20 0.00 5.92 -15.79%
P/NAPS 0.95 0.93 0.94 0.97 0.99 0.87 0.61 7.65%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 22/05/14 28/05/13 28/05/12 23/05/11 28/04/10 19/05/09 -
Price 1.92 1.95 2.14 1.97 1.96 1.76 1.47 -
P/RPS 1.78 2.48 2.86 3.60 3.61 2.34 1.69 0.86%
P/EPS 22.98 16.62 16.97 20.89 13.70 13.34 7.30 21.05%
EY 4.35 6.02 5.89 4.79 7.30 7.50 13.71 -17.40%
DY 2.08 3.08 1.64 0.78 3.07 0.00 4.11 -10.72%
P/NAPS 0.96 0.98 1.06 1.01 1.03 0.98 0.88 1.46%

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