[YNHPROP] QoQ TTM 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- 86.19%
YoY- 325.76%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 166,306 151,569 135,913 121,985 112,627 229,608 238,046 -21.24%
PBT 68,576 65,104 57,130 51,008 32,393 21,910 15,698 166.99%
Tax -18,248 -18,078 -14,161 -12,677 -11,806 -575 -1,161 526.41%
NP 50,328 47,026 42,969 38,331 20,587 21,335 14,537 128.68%
-
NP to SH 50,328 47,026 42,969 38,331 20,587 21,335 14,537 128.68%
-
Tax Rate 26.61% 27.77% 24.79% 24.85% 36.45% 2.62% 7.40% -
Total Cost 115,978 104,543 92,944 83,654 92,040 208,273 223,509 -35.40%
-
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 46,405 34,994 21,637 21,637 19,504 2,507 2,507 598.50%
Div Payout % 92.21% 74.41% 50.36% 56.45% 94.74% 11.75% 17.25% -
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 30.26% 31.03% 31.62% 31.42% 18.28% 9.29% 6.11% -
ROE 12.39% 12.46% 12.98% 13.46% 7.43% 8.75% 5.50% -
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 47.92 45.39 47.62 46.70 43.07 99.82 95.47 -36.81%
EPS 14.50 14.08 15.05 14.68 7.87 9.28 5.83 83.46%
DPS 13.37 10.48 7.58 8.28 7.46 1.09 1.01 458.71%
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 31.44 28.65 25.69 23.06 21.29 43.40 45.00 -21.24%
EPS 9.51 8.89 8.12 7.25 3.89 4.03 2.75 128.50%
DPS 8.77 6.62 4.09 4.09 3.69 0.47 0.47 602.25%
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 2.50 2.84 2.73 2.74 3.04 1.27 1.64 32.41%
P/EPS 8.28 9.16 8.64 8.72 16.64 13.69 26.93 -54.41%
EY 12.08 10.92 11.58 11.47 6.01 7.30 3.71 119.52%
DY 11.14 8.12 5.83 6.47 5.69 0.86 0.64 570.47%
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 2.59 2.86 2.71 2.87 2.97 1.24 1.32 56.66%
P/EPS 8.55 9.23 8.57 9.13 16.26 13.37 21.61 -46.07%
EY 11.69 10.83 11.67 10.95 6.15 7.48 4.63 85.31%
DY 10.78 8.06 5.88 6.18 5.83 0.88 0.80 465.36%
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