[YNHPROP] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
18-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3.51%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 151,569 135,913 121,985 112,627 229,608 238,046 243,312 -27.08%
PBT 65,104 57,130 51,008 32,393 21,910 15,698 10,048 247.94%
Tax -18,078 -14,161 -12,677 -11,806 -575 -1,161 -1,045 570.05%
NP 47,026 42,969 38,331 20,587 21,335 14,537 9,003 201.35%
-
NP to SH 47,026 42,969 38,331 20,587 21,335 14,537 9,003 201.35%
-
Tax Rate 27.77% 24.79% 24.85% 36.45% 2.62% 7.40% 10.40% -
Total Cost 104,543 92,944 83,654 92,040 208,273 223,509 234,309 -41.63%
-
Net Worth 377,325 331,088 284,696 277,182 243,825 264,291 80,786 179.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 34,994 21,637 21,637 19,504 2,507 2,507 2,507 480.66%
Div Payout % 74.41% 50.36% 56.45% 94.74% 11.75% 17.25% 27.85% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 377,325 331,088 284,696 277,182 243,825 264,291 80,786 179.67%
NOSH 333,916 285,421 261,189 261,492 230,024 249,331 69,643 184.61%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 31.03% 31.62% 31.42% 18.28% 9.29% 6.11% 3.70% -
ROE 12.46% 12.98% 13.46% 7.43% 8.75% 5.50% 11.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 45.39 47.62 46.70 43.07 99.82 95.47 349.37 -74.38%
EPS 14.08 15.05 14.68 7.87 9.28 5.83 12.93 5.85%
DPS 10.48 7.58 8.28 7.46 1.09 1.01 3.60 104.01%
NAPS 1.13 1.16 1.09 1.06 1.06 1.06 1.16 -1.73%
Adjusted Per Share Value based on latest NOSH - 261,492
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.53 36.34 32.62 30.12 61.40 63.65 65.06 -27.07%
EPS 12.57 11.49 10.25 5.50 5.70 3.89 2.41 201.05%
DPS 9.36 5.79 5.79 5.22 0.67 0.67 0.67 480.98%
NAPS 1.0089 0.8853 0.7613 0.7412 0.652 0.7067 0.216 179.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.29 1.30 1.28 1.31 1.27 1.57 1.09 -
P/RPS 2.84 2.73 2.74 3.04 1.27 1.64 0.31 338.42%
P/EPS 9.16 8.64 8.72 16.64 13.69 26.93 8.43 5.69%
EY 10.92 11.58 11.47 6.01 7.30 3.71 11.86 -5.36%
DY 8.12 5.83 6.47 5.69 0.86 0.64 3.30 82.36%
P/NAPS 1.14 1.12 1.17 1.24 1.20 1.48 0.94 13.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 17/05/04 20/02/04 -
Price 1.30 1.29 1.34 1.28 1.24 1.26 1.30 -
P/RPS 2.86 2.71 2.87 2.97 1.24 1.32 0.37 291.42%
P/EPS 9.23 8.57 9.13 16.26 13.37 21.61 10.06 -5.58%
EY 10.83 11.67 10.95 6.15 7.48 4.63 9.94 5.88%
DY 8.06 5.88 6.18 5.83 0.88 0.80 2.77 103.94%
P/NAPS 1.15 1.11 1.23 1.21 1.17 1.19 1.12 1.77%

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