[YNHPROP] QoQ 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- -7.32%
YoY- 221.74%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
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 50,605 36,974 41,478 37,249 35,868 21,318 27,550 49.92%
PBT 18,274 19,184 18,014 13,104 14,802 11,210 11,892 33.12%
Tax -4,460 -5,627 -4,799 -3,362 -4,290 -1,710 -3,315 21.84%
NP 13,814 13,557 13,215 9,742 10,512 9,500 8,577 37.36%
-
NP to SH 13,814 13,557 13,215 9,742 10,512 9,500 8,577 37.36%
-
Tax Rate 24.41% 29.33% 26.64% 25.66% 28.98% 15.25% 27.88% -
Total Cost 36,791 23,417 28,263 27,507 25,356 11,818 18,973 55.43%
-
Net Worth 406,089 377,325 331,088 284,696 277,182 243,825 264,291 33.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,996 - - 12,223 16,997 - - -
Div Payout % 72.36% - - 125.47% 161.69% - - -
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 406,089 377,325 331,088 284,696 277,182 243,825 264,291 33.12%
NOSH 347,085 333,916 285,421 261,189 261,492 230,024 249,331 24.64%
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 27.30% 36.67% 31.86% 26.15% 29.31% 44.56% 31.13% -
ROE 3.40% 3.59% 3.99% 3.42% 3.79% 3.90% 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 14.58 11.07 14.53 14.26 13.72 9.27 11.05 20.27%
EPS 3.98 4.06 4.63 3.73 4.02 4.13 3.44 10.19%
DPS 2.88 0.00 0.00 4.68 6.50 0.00 0.00 -
NAPS 1.17 1.13 1.16 1.09 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 9.57 6.99 7.84 7.04 6.78 4.03 5.21 49.93%
EPS 2.61 2.56 2.50 1.84 1.99 1.80 1.62 37.39%
DPS 1.89 0.00 0.00 2.31 3.21 0.00 0.00 -
NAPS 0.7677 0.7133 0.6259 0.5382 0.524 0.4609 0.4996 33.12%
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 8.23 11.65 8.95 8.98 9.55 13.70 14.21 -30.49%
P/EPS 30.15 31.77 28.08 34.32 32.59 30.75 45.64 -24.12%
EY 3.32 3.15 3.56 2.91 3.07 3.25 2.19 31.93%
DY 2.40 0.00 0.00 3.66 4.96 0.00 0.00 -
P/NAPS 1.03 1.14 1.12 1.17 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 8.50 11.74 8.88 9.40 9.33 13.38 11.40 -17.75%
P/EPS 31.16 32.02 27.86 35.93 31.84 30.02 36.63 -10.21%
EY 3.21 3.12 3.59 2.78 3.14 3.33 2.73 11.39%
DY 2.32 0.00 0.00 3.49 5.08 0.00 0.00 -
P/NAPS 1.06 1.15 1.11 1.23 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