[YNHPROP] QoQ 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- 207.19%
YoY- 181.86%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
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 37,249 35,868 21,318 27,550 27,891 152,849 29,756 16.07%
PBT 13,104 14,802 11,210 11,892 -5,511 4,319 4,998 89.58%
Tax -3,362 -4,290 -1,710 -3,315 -2,491 6,941 -2,296 28.79%
NP 9,742 10,512 9,500 8,577 -8,002 11,260 2,702 134.21%
-
NP to SH 9,742 10,512 9,500 8,577 -8,002 11,260 2,702 134.21%
-
Tax Rate 25.66% 28.98% 15.25% 27.88% - -160.71% 45.94% -
Total Cost 27,507 25,356 11,818 18,973 35,893 141,589 27,054 1.10%
-
Net Worth 284,696 277,182 243,825 264,291 80,786 -498,597 -507,144 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 12,223 16,997 - - 2,507 - - -
Div Payout % 125.47% 161.69% - - 0.00% - - -
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 284,696 277,182 243,825 264,291 80,786 -498,597 -507,144 -
NOSH 261,189 261,492 230,024 249,331 69,643 207,749 207,846 16.37%
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 26.15% 29.31% 44.56% 31.13% -28.69% 7.37% 9.08% -
ROE 3.42% 3.79% 3.90% 3.25% -9.91% 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 14.26 13.72 9.27 11.05 40.05 73.57 14.32 -0.27%
EPS 3.73 4.02 4.13 3.44 -11.49 5.42 1.30 101.27%
DPS 4.68 6.50 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.09 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 9.96 9.59 5.70 7.37 7.46 40.87 7.96 16.03%
EPS 2.60 2.81 2.54 2.29 -2.14 3.01 0.72 134.46%
DPS 3.27 4.54 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.7613 0.7412 0.652 0.7067 0.216 -1.3332 -1.3561 -
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 8.98 9.55 13.70 14.21 2.72 0.27 1.40 243.28%
P/EPS 34.32 32.59 30.75 45.64 -9.49 3.69 15.38 70.34%
EY 2.91 3.07 3.25 2.19 -10.54 27.10 6.50 -41.33%
DY 3.66 4.96 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 1.17 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 9.40 9.33 13.38 11.40 3.25 0.27 1.40 253.85%
P/EPS 35.93 31.84 30.02 36.63 -11.31 3.69 15.38 75.61%
EY 2.78 3.14 3.33 2.73 -8.84 27.10 6.50 -43.08%
DY 3.49 5.08 0.00 0.00 2.77 0.00 0.00 -
P/NAPS 1.23 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