[YNHPROP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 97.33%
YoY- 174.5%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 97,736 110,200 91,163 287,228 125,144 131,264 119,278 -12.44%
PBT 46,204 47,568 10,727 20,745 22,480 24,968 9,518 186.97%
Tax -10,050 -13,260 -10,677 1,928 -10,990 -12,796 677 -
NP 36,154 34,308 50 22,673 11,490 12,172 10,195 132.72%
-
NP to SH 36,154 34,308 50 22,673 11,490 12,172 10,195 132.72%
-
Tax Rate 21.75% 27.88% 99.53% -9.29% 48.89% 51.25% -7.11% -
Total Cost 61,582 75,892 91,113 264,554 113,654 119,092 109,083 -31.71%
-
Net Worth 267,247 264,291 82,857 -498,315 -506,057 -509,236 -591,766 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 267,247 264,291 82,857 -498,315 -506,057 -509,236 -591,766 -
NOSH 252,119 249,331 71,428 207,631 207,400 207,006 207,637 13.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 36.99% 31.13% 0.05% 7.89% 9.18% 9.27% 8.55% -
ROE 13.53% 12.98% 0.06% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.77 44.20 127.63 138.34 60.34 63.41 57.45 -23.08%
EPS 14.34 13.76 0.07 10.92 5.54 5.88 4.91 104.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.16 -2.40 -2.44 -2.46 -2.85 -
Adjusted Per Share Value based on latest NOSH - 207,749
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.13 29.47 24.38 76.80 33.46 35.10 31.89 -12.44%
EPS 9.67 9.17 0.01 6.06 3.07 3.25 2.73 132.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7146 0.7067 0.2216 -1.3325 -1.3532 -1.3617 -1.5824 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.27 1.57 1.09 0.20 0.20 0.20 0.00 -
P/RPS 3.28 3.55 0.85 0.14 0.33 0.32 0.00 -
P/EPS 8.86 11.41 1,557.14 1.83 3.61 3.40 0.00 -
EY 11.29 8.76 0.06 54.60 27.70 29.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.48 0.94 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 17/05/04 20/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.24 1.26 1.30 0.20 0.20 0.20 0.20 -
P/RPS 3.20 2.85 1.02 0.14 0.33 0.32 0.00 -
P/EPS 8.65 9.16 1,857.14 1.83 3.61 3.40 -29.43 -
EY 11.56 10.92 0.05 54.60 27.70 29.40 -3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.19 1.12 0.00 0.00 0.00 0.00 -

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