[YNHPROP] YoY Cumulative Quarter 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- 196.0%
YoY- 174.5%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 184,800 129,057 84,736 215,421 84,948 102,262 216,185 -2.57%
PBT 71,999 55,472 37,905 15,559 4,930 -31,439 -27,211 -
Tax -19,103 -14,886 -9,316 1,446 1,265 -15,695 27,211 -
NP 52,896 40,586 28,589 17,005 6,195 -47,134 0 -
-
NP to SH 52,896 40,586 28,589 17,005 6,195 -47,134 -37,901 -
-
Tax Rate 26.53% 26.84% 24.58% -9.29% -25.66% - - -
Total Cost 131,904 88,471 56,147 198,416 78,753 149,396 216,185 -7.90%
-
Net Worth 467,142 377,169 270,574 -498,315 -590,395 -265,777 -10,378 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 35,123 9,284 16,591 - - - - -
Div Payout % 66.40% 22.88% 58.04% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 467,142 377,169 270,574 -498,315 -590,395 -265,777 -10,378 -
NOSH 351,235 322,366 255,258 207,631 207,885 207,638 207,562 9.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 28.62% 31.45% 33.74% 7.89% 7.29% -46.09% 0.00% -
ROE 11.32% 10.76% 10.57% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.61 40.03 33.20 103.75 40.86 49.25 104.15 -10.75%
EPS 15.06 12.59 11.20 8.19 2.98 -22.70 -18.26 -
DPS 10.00 2.88 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.17 1.06 -2.40 -2.84 -1.28 -0.05 -
Adjusted Per Share Value based on latest NOSH - 207,749
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.93 24.40 16.02 40.72 16.06 19.33 40.87 -2.58%
EPS 10.00 7.67 5.40 3.21 1.17 -8.91 -7.16 -
DPS 6.64 1.76 3.14 0.00 0.00 0.00 0.00 -
NAPS 0.8831 0.713 0.5115 -0.942 -1.1161 -0.5024 -0.0196 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.30 1.20 1.31 0.20 0.00 0.00 0.00 -
P/RPS 2.47 3.00 3.95 0.19 0.00 0.00 0.00 -
P/EPS 8.63 9.53 11.70 2.44 0.00 0.00 0.00 -
EY 11.58 10.49 8.55 40.95 0.00 0.00 0.00 -
DY 7.69 2.40 4.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.24 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 17/10/05 18/10/04 28/11/03 29/11/02 30/11/01 29/11/00 -
Price 1.37 1.24 1.28 0.20 0.00 0.00 0.00 -
P/RPS 2.60 3.10 3.86 0.19 0.00 0.00 0.00 -
P/EPS 9.10 9.85 11.43 2.44 0.00 0.00 0.00 -
EY 10.99 10.15 8.75 40.95 0.00 0.00 0.00 -
DY 7.30 2.32 5.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.21 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