[YNHPROP] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -99.71%
YoY- -99.51%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 255,060 168,709 121,985 91,163 119,278 128,407 308,617 -3.12%
PBT 93,718 75,008 51,008 10,727 9,518 -380,988 -229,631 -
Tax -24,233 -21,440 -12,678 -10,677 677 -6,179 229,631 -
NP 69,485 53,568 38,330 50 10,195 -387,167 0 -
-
NP to SH 69,485 53,568 38,330 50 10,195 -387,167 -250,227 -
-
Tax Rate 25.86% 28.58% 24.85% 99.53% -7.11% - - -
Total Cost 185,575 115,141 83,655 91,113 109,083 515,574 308,617 -8.12%
-
Net Worth 485,493 411,960 297,800 82,857 -591,766 -595,787 -215,889 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 35,180 32,956 21,256 - - - - -
Div Payout % 50.63% 61.52% 55.46% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 485,493 411,960 297,800 82,857 -591,766 -595,787 -215,889 -
NOSH 351,807 329,568 256,724 71,428 207,637 207,591 207,585 9.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 27.24% 31.75% 31.42% 0.05% 8.55% -301.52% 0.00% -
ROE 14.31% 13.00% 12.87% 0.06% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 72.50 51.19 47.52 127.63 57.45 61.86 148.67 -11.27%
EPS 19.75 16.26 14.93 0.07 4.91 -186.50 -120.53 -
DPS 10.00 10.00 8.28 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.25 1.16 1.16 -2.85 -2.87 -1.04 -
Adjusted Per Share Value based on latest NOSH - 69,643
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.22 31.89 23.06 17.23 22.55 24.27 58.34 -3.12%
EPS 13.14 10.13 7.25 0.01 1.93 -73.19 -47.30 -
DPS 6.65 6.23 4.02 0.00 0.00 0.00 0.00 -
NAPS 0.9178 0.7788 0.563 0.1566 -1.1187 -1.1263 -0.4081 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.07 1.22 1.28 1.09 0.00 0.00 0.00 -
P/RPS 2.86 2.38 2.69 0.85 0.00 0.00 0.00 -
P/EPS 10.48 7.51 8.57 1,557.14 0.00 0.00 0.00 -
EY 9.54 13.32 11.66 0.06 0.00 0.00 0.00 -
DY 4.83 8.20 6.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.98 1.10 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 21/02/06 21/02/05 20/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.92 1.24 1.34 1.30 0.20 0.00 0.00 -
P/RPS 2.65 2.42 2.82 1.02 0.00 0.00 0.00 -
P/EPS 9.72 7.63 8.97 1,857.14 -29.43 0.00 0.00 -
EY 10.29 13.11 11.14 0.05 -3.40 0.00 0.00 -
DY 5.21 8.06 6.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.99 1.16 1.12 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