[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 68516.0%
YoY- 181.86%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 121,985 112,981 97,736 110,200 91,163 287,228 125,144 -1.68%
PBT 51,008 50,540 46,204 47,568 10,727 20,745 22,480 72.24%
Tax -12,678 -12,421 -10,050 -13,260 -10,677 1,928 -10,990 9.94%
NP 38,330 38,118 36,154 34,308 50 22,673 11,490 122.44%
-
NP to SH 38,330 38,118 36,154 34,308 50 22,673 11,490 122.44%
-
Tax Rate 24.85% 24.58% 21.75% 27.88% 99.53% -9.29% 48.89% -
Total Cost 83,655 74,862 61,582 75,892 91,113 264,554 113,654 -18.40%
-
Net Worth 297,800 270,574 267,247 264,291 82,857 -498,315 -506,057 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 21,256 22,122 - - - - - -
Div Payout % 55.46% 58.04% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 297,800 270,574 267,247 264,291 82,857 -498,315 -506,057 -
NOSH 256,724 255,258 252,119 249,331 71,428 207,631 207,400 15.21%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 31.42% 33.74% 36.99% 31.13% 0.05% 7.89% 9.18% -
ROE 12.87% 14.09% 13.53% 12.98% 0.06% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 47.52 44.26 38.77 44.20 127.63 138.34 60.34 -14.65%
EPS 14.93 14.93 14.34 13.76 0.07 10.92 5.54 93.07%
DPS 8.28 8.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.06 1.06 1.06 1.16 -2.40 -2.44 -
Adjusted Per Share Value based on latest NOSH - 249,331
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.06 21.36 18.48 20.83 17.23 54.30 23.66 -1.69%
EPS 7.25 7.21 6.83 6.49 0.01 4.29 2.17 122.67%
DPS 4.02 4.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.563 0.5115 0.5052 0.4996 0.1566 -0.942 -0.9566 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.28 1.31 1.27 1.57 1.09 0.20 0.20 -
P/RPS 2.69 2.96 3.28 3.55 0.85 0.14 0.33 302.46%
P/EPS 8.57 8.77 8.86 11.41 1,557.14 1.83 3.61 77.49%
EY 11.66 11.40 11.29 8.76 0.06 54.60 27.70 -43.68%
DY 6.47 6.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 1.20 1.48 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 18/10/04 19/08/04 17/05/04 20/02/04 28/11/03 29/08/03 -
Price 1.34 1.28 1.24 1.26 1.30 0.20 0.20 -
P/RPS 2.82 2.89 3.20 2.85 1.02 0.14 0.33 315.27%
P/EPS 8.97 8.57 8.65 9.16 1,857.14 1.83 3.61 82.94%
EY 11.14 11.67 11.56 10.92 0.05 54.60 27.70 -45.36%
DY 6.18 6.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 1.17 1.19 1.12 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