[YNHPROP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
18-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.43%
YoY- 68.12%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 156,904 165,912 121,985 112,981 97,736 110,200 91,163 43.66%
PBT 74,398 72,056 51,008 50,540 46,204 47,568 10,727 264.11%
Tax -20,854 -19,196 -12,678 -12,421 -10,050 -13,260 -10,677 56.31%
NP 53,544 52,860 38,330 38,118 36,154 34,308 50 10411.71%
-
NP to SH 53,544 52,860 38,330 38,118 36,154 34,308 50 10411.71%
-
Tax Rate 28.03% 26.64% 24.85% 24.58% 21.75% 27.88% 99.53% -
Total Cost 103,360 113,052 83,655 74,862 61,582 75,892 91,113 8.77%
-
Net Worth 350,143 331,088 297,800 270,574 267,247 264,291 82,857 161.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 21,256 22,122 - - - -
Div Payout % - - 55.46% 58.04% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 350,143 331,088 297,800 270,574 267,247 264,291 82,857 161.61%
NOSH 309,861 285,421 256,724 255,258 252,119 249,331 71,428 166.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 34.13% 31.86% 31.42% 33.74% 36.99% 31.13% 0.05% -
ROE 15.29% 15.97% 12.87% 14.09% 13.53% 12.98% 0.06% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.64 58.13 47.52 44.26 38.77 44.20 127.63 -46.03%
EPS 17.28 18.52 14.93 14.93 14.34 13.76 0.07 3848.40%
DPS 0.00 0.00 8.28 8.67 0.00 0.00 0.00 -
NAPS 1.13 1.16 1.16 1.06 1.06 1.06 1.16 -1.73%
Adjusted Per Share Value based on latest NOSH - 261,492
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.66 31.36 23.06 21.36 18.48 20.83 17.23 43.68%
EPS 10.12 9.99 7.25 7.21 6.83 6.49 0.01 10022.43%
DPS 0.00 0.00 4.02 4.18 0.00 0.00 0.00 -
NAPS 0.6619 0.6259 0.563 0.5115 0.5052 0.4996 0.1566 161.64%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.29 1.30 1.28 1.31 1.27 1.57 1.09 -
P/RPS 2.55 2.24 2.69 2.96 3.28 3.55 0.85 108.14%
P/EPS 7.47 7.02 8.57 8.77 8.86 11.41 1,557.14 -97.16%
EY 13.40 14.25 11.66 11.40 11.29 8.76 0.06 3593.17%
DY 0.00 0.00 6.47 6.62 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.10 1.24 1.20 1.48 0.94 13.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 17/05/04 20/02/04 -
Price 1.30 1.29 1.34 1.28 1.24 1.26 1.30 -
P/RPS 2.57 2.22 2.82 2.89 3.20 2.85 1.02 85.26%
P/EPS 7.52 6.97 8.97 8.57 8.65 9.16 1,857.14 -97.46%
EY 13.29 14.36 11.14 11.67 11.56 10.92 0.05 4048.08%
DY 0.00 0.00 6.18 6.77 0.00 0.00 0.00 -
P/NAPS 1.15 1.11 1.16 1.21 1.17 1.19 1.12 1.77%

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