[YNHPROP] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 0.55%
YoY- 76560.0%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 172,076 156,904 165,912 121,985 112,981 97,736 110,200 34.55%
PBT 73,962 74,398 72,056 51,008 50,540 46,204 47,568 34.17%
Tax -19,848 -20,854 -19,196 -12,678 -12,421 -10,050 -13,260 30.82%
NP 54,114 53,544 52,860 38,330 38,118 36,154 34,308 35.46%
-
NP to SH 54,114 53,544 52,860 38,330 38,118 36,154 34,308 35.46%
-
Tax Rate 26.84% 28.03% 26.64% 24.85% 24.58% 21.75% 27.88% -
Total Cost 117,961 103,360 113,052 83,655 74,862 61,582 75,892 34.14%
-
Net Worth 377,169 350,143 331,088 297,800 270,574 267,247 264,291 26.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 12,378 - - 21,256 22,122 - - -
Div Payout % 22.88% - - 55.46% 58.04% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 377,169 350,143 331,088 297,800 270,574 267,247 264,291 26.72%
NOSH 322,366 309,861 285,421 256,724 255,258 252,119 249,331 18.66%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 31.45% 34.13% 31.86% 31.42% 33.74% 36.99% 31.13% -
ROE 14.35% 15.29% 15.97% 12.87% 14.09% 13.53% 12.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.38 50.64 58.13 47.52 44.26 38.77 44.20 13.39%
EPS 16.79 17.28 18.52 14.93 14.93 14.34 13.76 14.17%
DPS 3.84 0.00 0.00 8.28 8.67 0.00 0.00 -
NAPS 1.17 1.13 1.16 1.16 1.06 1.06 1.06 6.79%
Adjusted Per Share Value based on latest NOSH - 261,189
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.53 29.66 31.36 23.06 21.36 18.48 20.83 34.56%
EPS 10.23 10.12 9.99 7.25 7.21 6.83 6.49 35.40%
DPS 2.34 0.00 0.00 4.02 4.18 0.00 0.00 -
NAPS 0.713 0.6619 0.6259 0.563 0.5115 0.5052 0.4996 26.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.20 1.29 1.30 1.28 1.31 1.27 1.57 -
P/RPS 2.25 2.55 2.24 2.69 2.96 3.28 3.55 -26.19%
P/EPS 7.15 7.47 7.02 8.57 8.77 8.86 11.41 -26.75%
EY 13.99 13.40 14.25 11.66 11.40 11.29 8.76 36.58%
DY 3.20 0.00 0.00 6.47 6.62 0.00 0.00 -
P/NAPS 1.03 1.14 1.12 1.10 1.24 1.20 1.48 -21.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/10/05 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 17/05/04 -
Price 1.24 1.30 1.29 1.34 1.28 1.24 1.26 -
P/RPS 2.32 2.57 2.22 2.82 2.89 3.20 2.85 -12.80%
P/EPS 7.39 7.52 6.97 8.97 8.57 8.65 9.16 -13.32%
EY 13.54 13.29 14.36 11.14 11.67 11.56 10.92 15.40%
DY 3.10 0.00 0.00 6.18 6.77 0.00 0.00 -
P/NAPS 1.06 1.15 1.11 1.16 1.21 1.17 1.19 -7.41%

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