[YNHPROP] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 46.76%
YoY- 134.04%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 135,913 121,985 112,627 229,608 238,046 243,312 249,751 -33.31%
PBT 57,130 51,008 32,393 21,910 15,698 10,048 20,147 100.21%
Tax -14,161 -12,677 -11,806 -575 -1,161 -1,045 858 -
NP 42,969 38,331 20,587 21,335 14,537 9,003 21,005 61.07%
-
NP to SH 42,969 38,331 20,587 21,335 14,537 9,003 21,005 61.07%
-
Tax Rate 24.79% 24.85% 36.45% 2.62% 7.40% 10.40% -4.26% -
Total Cost 92,944 83,654 92,040 208,273 223,509 234,309 228,746 -45.11%
-
Net Worth 331,088 284,696 277,182 243,825 264,291 80,786 -498,597 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 21,637 21,637 19,504 2,507 2,507 2,507 - -
Div Payout % 50.36% 56.45% 94.74% 11.75% 17.25% 27.85% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 331,088 284,696 277,182 243,825 264,291 80,786 -498,597 -
NOSH 285,421 261,189 261,492 230,024 249,331 69,643 207,749 23.56%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 31.62% 31.42% 18.28% 9.29% 6.11% 3.70% 8.41% -
ROE 12.98% 13.46% 7.43% 8.75% 5.50% 11.14% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 47.62 46.70 43.07 99.82 95.47 349.37 120.22 -46.03%
EPS 15.05 14.68 7.87 9.28 5.83 12.93 10.11 30.34%
DPS 7.58 8.28 7.46 1.09 1.01 3.60 0.00 -
NAPS 1.16 1.09 1.06 1.06 1.06 1.16 -2.40 -
Adjusted Per Share Value based on latest NOSH - 230,024
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.34 32.62 30.12 61.40 63.65 65.06 66.78 -33.32%
EPS 11.49 10.25 5.50 5.70 3.89 2.41 5.62 61.01%
DPS 5.79 5.79 5.22 0.67 0.67 0.67 0.00 -
NAPS 0.8853 0.7613 0.7412 0.652 0.7067 0.216 -1.3332 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.30 1.28 1.31 1.27 1.57 1.09 0.20 -
P/RPS 2.73 2.74 3.04 1.27 1.64 0.31 0.17 535.44%
P/EPS 8.64 8.72 16.64 13.69 26.93 8.43 1.98 166.79%
EY 11.58 11.47 6.01 7.30 3.71 11.86 50.55 -62.52%
DY 5.83 6.47 5.69 0.86 0.64 3.30 0.00 -
P/NAPS 1.12 1.17 1.24 1.20 1.48 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/04/05 21/02/05 18/10/04 19/08/04 17/05/04 20/02/04 28/11/03 -
Price 1.29 1.34 1.28 1.24 1.26 1.30 0.20 -
P/RPS 2.71 2.87 2.97 1.24 1.32 0.37 0.17 532.33%
P/EPS 8.57 9.13 16.26 13.37 21.61 10.06 1.98 165.35%
EY 11.67 10.95 6.15 7.48 4.63 9.94 50.55 -62.33%
DY 5.88 6.18 5.83 0.88 0.80 2.77 0.00 -
P/NAPS 1.11 1.23 1.21 1.17 1.19 1.12 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