[YNHPROP] YoY TTM 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- -3.51%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 251,854 224,452 166,306 112,627 249,751 111,093 194,694 4.38%
PBT 109,678 91,534 68,576 32,393 20,147 -344,619 -233,859 -
Tax -26,823 -25,657 -18,248 -11,806 858 10,781 212,406 -
NP 82,855 65,877 50,328 20,587 21,005 -333,838 -21,453 -
-
NP to SH 82,855 65,877 50,328 20,587 21,005 -333,838 -259,460 -
-
Tax Rate 24.46% 28.03% 26.61% 36.45% -4.26% - - -
Total Cost 168,999 158,575 115,978 92,040 228,746 444,931 216,147 -4.01%
-
Net Worth 644,747 467,929 406,089 277,182 -498,597 -595,453 -265,826 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 37,880 35,157 46,405 19,504 - - - -
Div Payout % 45.72% 53.37% 92.21% 94.74% - - - -
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 644,747 467,929 406,089 277,182 -498,597 -595,453 -265,826 -
NOSH 393,138 351,826 347,085 261,492 207,749 209,666 207,676 11.21%
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 32.90% 29.35% 30.26% 18.28% 8.41% -300.50% -11.02% -
ROE 12.85% 14.08% 12.39% 7.43% 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 64.06 63.80 47.92 43.07 120.22 52.99 93.75 -6.14%
EPS 21.08 18.72 14.50 7.87 10.11 -159.22 -124.93 -
DPS 9.64 10.00 13.37 7.46 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 67.34 60.02 44.47 30.12 66.78 29.71 52.06 4.38%
EPS 22.15 17.62 13.46 5.50 5.62 -89.27 -69.38 -
DPS 10.13 9.40 12.41 5.22 0.00 0.00 0.00 -
NAPS 1.724 1.2512 1.0859 0.7412 -1.3332 -1.5922 -0.7108 -
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 4.17 2.04 2.50 3.04 0.17 0.00 0.00 -
P/EPS 12.67 6.94 8.28 16.64 1.98 0.00 0.00 -
EY 7.89 14.40 12.08 6.01 50.55 0.00 0.00 -
DY 3.61 7.69 11.14 5.69 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 4.18 2.15 2.59 2.97 0.17 0.00 0.00 -
P/EPS 12.72 7.32 8.55 16.26 1.98 0.00 0.00 -
EY 7.86 13.67 11.69 6.15 50.55 0.00 0.00 -
DY 3.60 7.30 10.78 5.83 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