[YNHPROP] YoY Annual (Unaudited) 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
YoY- 76560.0%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 280,347 255,060 168,709 121,985 91,163 119,278 128,407 13.89%
PBT 109,495 93,718 75,008 51,008 10,727 9,518 -380,988 -
Tax -28,634 -24,233 -21,440 -12,678 -10,677 677 -6,179 29.10%
NP 80,861 69,485 53,568 38,330 50 10,195 -387,167 -
-
NP to SH 80,861 69,485 53,568 38,330 50 10,195 -387,167 -
-
Tax Rate 26.15% 25.86% 28.58% 24.85% 99.53% -7.11% - -
Total Cost 199,486 185,575 115,141 83,655 91,113 109,083 515,574 -14.63%
-
Net Worth 633,439 485,493 411,960 297,800 82,857 -591,766 -595,787 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 37,704 35,180 32,956 21,256 - - - -
Div Payout % 46.63% 50.63% 61.52% 55.46% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 633,439 485,493 411,960 297,800 82,857 -591,766 -595,787 -
NOSH 377,047 351,807 329,568 256,724 71,428 207,637 207,591 10.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 28.84% 27.24% 31.75% 31.42% 0.05% 8.55% -301.52% -
ROE 12.77% 14.31% 13.00% 12.87% 0.06% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 74.35 72.50 51.19 47.52 127.63 57.45 61.86 3.11%
EPS 21.45 19.75 16.26 14.93 0.07 4.91 -186.50 -
DPS 10.00 10.00 10.00 8.28 0.00 0.00 0.00 -
NAPS 1.68 1.38 1.25 1.16 1.16 -2.85 -2.87 -
Adjusted Per Share Value based on latest NOSH - 261,189
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 74.96 68.20 45.11 32.62 24.38 31.89 34.34 13.88%
EPS 21.62 18.58 14.32 10.25 0.01 2.73 -103.53 -
DPS 10.08 9.41 8.81 5.68 0.00 0.00 0.00 -
NAPS 1.6938 1.2982 1.1016 0.7963 0.2216 -1.5824 -1.5931 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 2.70 2.07 1.22 1.28 1.09 0.00 0.00 -
P/RPS 3.63 2.86 2.38 2.69 0.85 0.00 0.00 -
P/EPS 12.59 10.48 7.51 8.57 1,557.14 0.00 0.00 -
EY 7.94 9.54 13.32 11.66 0.06 0.00 0.00 -
DY 3.70 4.83 8.20 6.47 0.00 0.00 0.00 -
P/NAPS 1.61 1.50 0.98 1.10 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 12/02/07 21/02/06 21/02/05 20/02/04 28/02/03 28/02/02 -
Price 2.59 1.92 1.24 1.34 1.30 0.20 0.00 -
P/RPS 3.48 2.65 2.42 2.82 1.02 0.00 0.00 -
P/EPS 12.08 9.72 7.63 8.97 1,857.14 -29.43 0.00 -
EY 8.28 10.29 13.11 11.14 0.05 -3.40 0.00 -
DY 3.86 5.21 8.06 6.18 0.00 0.00 0.00 -
P/NAPS 1.54 1.39 0.99 1.16 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