[YNHPROP] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 130.42%
YoY- 106.29%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 229,608 238,046 243,312 249,751 128,031 126,301 119,278 54.80%
PBT 21,910 15,698 10,048 20,147 20,011 16,653 9,518 74.42%
Tax -575 -1,161 -1,045 858 -10,895 -10,239 920 -
NP 21,335 14,537 9,003 21,005 9,116 6,414 10,438 61.12%
-
NP to SH 21,335 14,537 9,003 21,005 9,116 6,171 10,195 63.68%
-
Tax Rate 2.62% 7.40% 10.40% -4.26% 54.45% 61.48% -9.67% -
Total Cost 208,273 223,509 234,309 228,746 118,915 119,887 108,840 54.19%
-
Net Worth 243,825 264,291 80,786 -498,597 -507,144 -509,236 -590,673 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,507 2,507 2,507 - - - - -
Div Payout % 11.75% 17.25% 27.85% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 243,825 264,291 80,786 -498,597 -507,144 -509,236 -590,673 -
NOSH 230,024 249,331 69,643 207,749 207,846 207,006 207,253 7.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.29% 6.11% 3.70% 8.41% 7.12% 5.08% 8.75% -
ROE 8.75% 5.50% 11.14% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 99.82 95.47 349.37 120.22 61.60 61.01 57.55 44.40%
EPS 9.28 5.83 12.93 10.11 4.39 2.98 4.92 52.71%
DPS 1.09 1.01 3.60 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.16 -2.40 -2.44 -2.46 -2.85 -
Adjusted Per Share Value based on latest NOSH - 207,749
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.40 45.00 45.99 47.21 24.20 23.88 22.55 54.78%
EPS 4.03 2.75 1.70 3.97 1.72 1.17 1.93 63.44%
DPS 0.47 0.47 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.4609 0.4996 0.1527 -0.9425 -0.9587 -0.9626 -1.1166 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.27 1.57 1.09 0.20 0.20 0.20 0.00 -
P/RPS 1.27 1.64 0.31 0.17 0.32 0.33 0.00 -
P/EPS 13.69 26.93 8.43 1.98 4.56 6.71 0.00 -
EY 7.30 3.71 11.86 50.55 21.93 14.91 0.00 -
DY 0.86 0.64 3.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.48 0.94 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 17/05/04 20/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.24 1.26 1.30 0.20 0.20 0.20 0.20 -
P/RPS 1.24 1.32 0.37 0.17 0.32 0.33 0.35 132.57%
P/EPS 13.37 21.61 10.06 1.98 4.56 6.71 4.07 121.14%
EY 7.48 4.63 9.94 50.55 21.93 14.91 24.60 -54.81%
DY 0.88 0.80 2.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.19 1.12 0.00 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