[YNHPROP] YoY 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- 316.73%
YoY- 1890.14%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 88,970 50,605 35,868 152,849 31,129 38,798 105,520 -2.80%
PBT 25,289 18,274 14,802 4,319 4,183 -15,302 -12,365 -
Tax -6,994 -4,460 -4,290 6,941 -4,812 -6,151 12,365 -
NP 18,295 13,814 10,512 11,260 -629 -21,453 0 -
-
NP to SH 18,295 13,814 10,512 11,260 -629 -21,453 -15,473 -
-
Tax Rate 27.66% 24.41% 28.98% -160.71% 115.04% - - -
Total Cost 70,675 36,791 25,356 141,589 31,758 60,251 105,520 -6.45%
-
Net Worth 467,929 406,089 277,182 -498,597 -595,453 -265,826 -10,384 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 17,591 9,996 16,997 - - - - -
Div Payout % 96.15% 72.36% 161.69% - - - - -
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 467,929 406,089 277,182 -498,597 -595,453 -265,826 -10,384 -
NOSH 351,826 347,085 261,492 207,749 209,666 207,676 207,691 9.17%
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 20.56% 27.30% 29.31% 7.37% -2.02% -55.29% 0.00% -
ROE 3.91% 3.40% 3.79% 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 25.29 14.58 13.72 73.57 14.85 18.68 50.81 -10.97%
EPS 5.20 3.98 4.02 5.42 -0.30 -10.33 -7.45 -
DPS 5.00 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 16.82 9.57 6.78 28.89 5.88 7.33 19.95 -2.80%
EPS 3.46 2.61 1.99 2.13 -0.12 -4.06 -2.92 -
DPS 3.33 1.89 3.21 0.00 0.00 0.00 0.00 -
NAPS 0.8846 0.7677 0.524 -0.9425 -1.1256 -0.5025 -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 5.14 8.23 9.55 0.27 0.00 0.00 0.00 -
P/EPS 25.00 30.15 32.59 3.69 0.00 0.00 0.00 -
EY 4.00 3.32 3.07 27.10 0.00 0.00 0.00 -
DY 3.85 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 5.42 8.50 9.33 0.27 0.00 0.00 0.00 -
P/EPS 26.35 31.16 31.84 3.69 0.00 0.00 0.00 -
EY 3.80 3.21 3.14 27.10 0.00 0.00 0.00 -
DY 3.65 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