[YNHPROP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -171.07%
YoY- -300.05%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 35,868 21,318 27,550 27,891 152,849 29,756 32,816 6.09%
PBT 14,802 11,210 11,892 -5,511 4,319 4,998 6,242 77.54%
Tax -4,290 -1,710 -3,315 -2,491 6,941 -2,296 -3,199 21.54%
NP 10,512 9,500 8,577 -8,002 11,260 2,702 3,043 128.00%
-
NP to SH 10,512 9,500 8,577 -8,002 11,260 2,702 3,043 128.00%
-
Tax Rate 28.98% 15.25% 27.88% - -160.71% 45.94% 51.25% -
Total Cost 25,356 11,818 18,973 35,893 141,589 27,054 29,773 -10.12%
-
Net Worth 277,182 243,825 264,291 80,786 -498,597 -507,144 -509,236 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 16,997 - - 2,507 - - - -
Div Payout % 161.69% - - 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 277,182 243,825 264,291 80,786 -498,597 -507,144 -509,236 -
NOSH 261,492 230,024 249,331 69,643 207,749 207,846 207,006 16.80%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 29.31% 44.56% 31.13% -28.69% 7.37% 9.08% 9.27% -
ROE 3.79% 3.90% 3.25% -9.91% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.72 9.27 11.05 40.05 73.57 14.32 15.85 -9.14%
EPS 4.02 4.13 3.44 -11.49 5.42 1.30 1.47 95.19%
DPS 6.50 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.06 1.16 -2.40 -2.44 -2.46 -
Adjusted Per Share Value based on latest NOSH - 69,643
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.59 5.70 7.37 7.46 40.87 7.96 8.77 6.12%
EPS 2.81 2.54 2.29 -2.14 3.01 0.72 0.81 128.64%
DPS 4.54 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.7412 0.652 0.7067 0.216 -1.3332 -1.3561 -1.3617 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.31 1.27 1.57 1.09 0.20 0.20 0.20 -
P/RPS 9.55 13.70 14.21 2.72 0.27 1.40 1.26 284.43%
P/EPS 32.59 30.75 45.64 -9.49 3.69 15.38 13.61 78.70%
EY 3.07 3.25 2.19 -10.54 27.10 6.50 7.35 -44.03%
DY 4.96 0.00 0.00 3.30 0.00 0.00 0.00 -
P/NAPS 1.24 1.20 1.48 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/10/04 19/08/04 17/05/04 20/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.28 1.24 1.26 1.30 0.20 0.20 0.20 -
P/RPS 9.33 13.38 11.40 3.25 0.27 1.40 1.26 278.52%
P/EPS 31.84 30.02 36.63 -11.31 3.69 15.38 13.61 75.95%
EY 3.14 3.33 2.73 -8.84 27.10 6.50 7.35 -43.18%
DY 5.08 0.00 0.00 2.77 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 1.19 1.12 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