[YNHPROP] QoQ Cumulative 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- 34.07%
YoY- 76560.0%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 129,057 78,452 41,478 121,985 84,736 48,868 27,550 179.70%
PBT 55,472 37,199 18,014 51,008 37,905 23,102 11,892 178.91%
Tax -14,886 -10,427 -4,799 -12,678 -9,316 -5,025 -3,315 171.93%
NP 40,586 26,772 13,215 38,330 28,589 18,077 8,577 181.58%
-
NP to SH 40,586 26,772 13,215 38,330 28,589 18,077 8,577 181.58%
-
Tax Rate 26.84% 28.03% 26.64% 24.85% 24.58% 21.75% 27.88% -
Total Cost 88,471 51,680 28,263 83,655 56,147 30,791 18,973 178.84%
-
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 9,284 - - 21,256 16,591 - - -
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 10.76% 7.65% 3.99% 12.87% 10.57% 6.76% 3.25% -
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 40.03 25.32 14.53 47.52 33.20 19.38 11.05 135.69%
EPS 12.59 8.64 4.63 14.93 11.20 7.17 3.44 137.30%
DPS 2.88 0.00 0.00 8.28 6.50 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 24.40 14.83 7.84 23.06 16.02 9.24 5.21 179.65%
EPS 7.67 5.06 2.50 7.25 5.40 3.42 1.62 181.69%
DPS 1.76 0.00 0.00 4.02 3.14 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 3.00 5.10 8.95 2.69 3.95 6.55 14.21 -64.51%
P/EPS 9.53 14.93 28.08 8.57 11.70 17.71 45.64 -64.77%
EY 10.49 6.70 3.56 11.66 8.55 5.65 2.19 183.88%
DY 2.40 0.00 0.00 6.47 4.96 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 3.10 5.13 8.88 2.82 3.86 6.40 11.40 -57.99%
P/EPS 9.85 15.05 27.86 8.97 11.43 17.29 36.63 -58.30%
EY 10.15 6.65 3.59 11.14 8.75 5.78 2.73 139.80%
DY 2.32 0.00 0.00 6.18 5.08 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