[YNHPROP] YoY Cumulative Quarter 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- 58.15%
YoY- 68.12%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 181,593 184,800 129,057 84,736 215,421 84,948 102,262 10.03%
PBT 87,959 71,999 55,472 37,905 15,559 4,930 -31,439 -
Tax -21,692 -19,103 -14,886 -9,316 1,446 1,265 -15,695 5.53%
NP 66,267 52,896 40,586 28,589 17,005 6,195 -47,134 -
-
NP to SH 66,267 52,896 40,586 28,589 17,005 6,195 -47,134 -
-
Tax Rate 24.66% 26.53% 26.84% 24.58% -9.29% -25.66% - -
Total Cost 115,326 131,904 88,471 56,147 198,416 78,753 149,396 -4.22%
-
Net Worth 608,158 467,142 377,169 270,574 -498,315 -590,395 -265,777 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 37,082 35,123 9,284 16,591 - - - -
Div Payout % 55.96% 66.40% 22.88% 58.04% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 608,158 467,142 377,169 270,574 -498,315 -590,395 -265,777 -
NOSH 370,828 351,235 322,366 255,258 207,631 207,885 207,638 10.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 36.49% 28.62% 31.45% 33.74% 7.89% 7.29% -46.09% -
ROE 10.90% 11.32% 10.76% 10.57% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 48.97 52.61 40.03 33.20 103.75 40.86 49.25 -0.09%
EPS 17.87 15.06 12.59 11.20 8.19 2.98 -22.70 -
DPS 10.00 10.00 2.88 6.50 0.00 0.00 0.00 -
NAPS 1.64 1.33 1.17 1.06 -2.40 -2.84 -1.28 -
Adjusted Per Share Value based on latest NOSH - 261,492
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.33 34.93 24.40 16.02 40.72 16.06 19.33 10.04%
EPS 12.53 10.00 7.67 5.40 3.21 1.17 -8.91 -
DPS 7.01 6.64 1.76 3.14 0.00 0.00 0.00 -
NAPS 1.1496 0.8831 0.713 0.5115 -0.942 -1.1161 -0.5024 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.67 1.30 1.20 1.31 0.20 0.00 0.00 -
P/RPS 5.45 2.47 3.00 3.95 0.19 0.00 0.00 -
P/EPS 14.94 8.63 9.53 11.70 2.44 0.00 0.00 -
EY 6.69 11.58 10.49 8.55 40.95 0.00 0.00 -
DY 3.75 7.69 2.40 4.96 0.00 0.00 0.00 -
P/NAPS 1.63 0.98 1.03 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 30/10/06 17/10/05 18/10/04 28/11/03 29/11/02 30/11/01 -
Price 2.68 1.37 1.24 1.28 0.20 0.00 0.00 -
P/RPS 5.47 2.60 3.10 3.86 0.19 0.00 0.00 -
P/EPS 15.00 9.10 9.85 11.43 2.44 0.00 0.00 -
EY 6.67 10.99 10.15 8.75 40.95 0.00 0.00 -
DY 3.73 7.30 2.32 5.08 0.00 0.00 0.00 -
P/NAPS 1.63 1.03 1.06 1.21 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