[YNHPROP] QoQ Cumulative 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- 196.0%
YoY- 174.5%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 48,868 27,550 91,163 215,421 62,572 32,816 119,278 -44.86%
PBT 23,102 11,892 10,727 15,559 11,240 6,242 9,518 80.70%
Tax -5,025 -3,315 -10,677 1,446 -5,495 -3,199 677 -
NP 18,077 8,577 50 17,005 5,745 3,043 10,195 46.54%
-
NP to SH 18,077 8,577 50 17,005 5,745 3,043 10,195 46.54%
-
Tax Rate 21.75% 27.88% 99.53% -9.29% 48.89% 51.25% -7.11% -
Total Cost 30,791 18,973 91,113 198,416 56,827 29,773 109,083 -57.00%
-
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 6.76% 3.25% 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 19.38 11.05 127.63 103.75 30.17 15.85 57.45 -51.57%
EPS 7.17 3.44 0.07 8.19 2.77 1.47 4.91 28.74%
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 9.24 5.21 17.23 40.72 11.83 6.20 22.55 -44.86%
EPS 3.42 1.62 0.01 3.21 1.09 0.58 1.93 46.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5052 0.4996 0.1566 -0.942 -0.9566 -0.9626 -1.1187 -
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 6.55 14.21 0.85 0.19 0.66 1.26 0.00 -
P/EPS 17.71 45.64 1,557.14 2.44 7.22 13.61 0.00 -
EY 5.65 2.19 0.06 40.95 13.85 7.35 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 6.40 11.40 1.02 0.19 0.66 1.26 0.00 -
P/EPS 17.29 36.63 1,857.14 2.44 7.22 13.61 -29.43 -
EY 5.78 2.73 0.05 40.95 13.85 7.35 -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