[YNHPROP] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 23.43%
YoY- 102.63%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 168,709 121,985 91,163 119,278 128,407 308,617 205,578 0.21%
PBT 75,008 51,008 10,727 9,518 -380,988 -229,631 -194,560 -
Tax -21,440 -12,678 -10,677 677 -6,179 229,631 194,560 -
NP 53,568 38,330 50 10,195 -387,167 0 0 -100.00%
-
NP to SH 53,568 38,330 50 10,195 -387,167 -250,227 -204,824 -
-
Tax Rate 28.58% 24.85% 99.53% -7.11% - - - -
Total Cost 115,141 83,655 91,113 109,083 515,574 308,617 205,578 0.61%
-
Net Worth 411,960 297,800 82,857 -591,766 -595,787 -215,889 49,821 -2.22%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 32,956 21,256 - - - - - -100.00%
Div Payout % 61.52% 55.46% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 411,960 297,800 82,857 -591,766 -595,787 -215,889 49,821 -2.22%
NOSH 329,568 256,724 71,428 207,637 207,591 207,585 207,589 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 31.75% 31.42% 0.05% 8.55% -301.52% 0.00% 0.00% -
ROE 13.00% 12.87% 0.06% 0.00% 0.00% 0.00% -411.12% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 51.19 47.52 127.63 57.45 61.86 148.67 99.03 0.70%
EPS 16.26 14.93 0.07 4.91 -186.50 -120.53 -98.66 -
DPS 10.00 8.28 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.25 1.16 1.16 -2.85 -2.87 -1.04 0.24 -1.73%
Adjusted Per Share Value based on latest NOSH - 207,253
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 31.89 23.06 17.23 22.55 24.27 58.34 38.86 0.21%
EPS 10.13 7.25 0.01 1.93 -73.19 -47.30 -38.72 -
DPS 6.23 4.02 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.7788 0.563 0.1566 -1.1187 -1.1263 -0.4081 0.0942 -2.22%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 1.22 1.28 1.09 0.00 0.00 0.00 0.00 -
P/RPS 2.38 2.69 0.85 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.51 8.57 1,557.14 0.00 0.00 0.00 0.00 -100.00%
EY 13.32 11.66 0.06 0.00 0.00 0.00 0.00 -100.00%
DY 8.20 6.47 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.98 1.10 0.94 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 21/02/05 20/02/04 28/02/03 28/02/02 28/02/01 03/05/00 -
Price 1.24 1.34 1.30 0.20 0.00 0.00 0.00 -
P/RPS 2.42 2.82 1.02 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.63 8.97 1,857.14 -29.43 0.00 0.00 0.00 -100.00%
EY 13.11 11.14 0.05 -3.40 0.00 0.00 0.00 -100.00%
DY 8.06 6.18 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.99 1.16 1.12 0.00 0.00 0.00 0.00 -100.00%

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