[YNHPROP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.6%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 110,200 91,163 287,228 125,144 131,264 119,278 113,264 -1.81%
PBT 47,568 10,727 20,745 22,480 24,968 9,518 6,573 273.68%
Tax -13,260 -10,677 1,928 -10,990 -12,796 677 1,686 -
NP 34,308 50 22,673 11,490 12,172 10,195 8,260 158.16%
-
NP to SH 34,308 50 22,673 11,490 12,172 10,195 8,260 158.16%
-
Tax Rate 27.88% 99.53% -9.29% 48.89% 51.25% -7.11% -25.65% -
Total Cost 75,892 91,113 264,554 113,654 119,092 109,083 105,004 -19.44%
-
Net Worth 264,291 82,857 -498,315 -506,057 -509,236 -591,766 -590,395 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 264,291 82,857 -498,315 -506,057 -509,236 -591,766 -590,395 -
NOSH 249,331 71,428 207,631 207,400 207,006 207,637 207,885 12.87%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 31.13% 0.05% 7.89% 9.18% 9.27% 8.55% 7.29% -
ROE 12.98% 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.20 127.63 138.34 60.34 63.41 57.45 54.48 -13.00%
EPS 13.76 0.07 10.92 5.54 5.88 4.91 3.97 128.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.16 -2.40 -2.44 -2.46 -2.85 -2.84 -
Adjusted Per Share Value based on latest NOSH - 207,846
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.47 24.38 76.80 33.46 35.10 31.89 30.29 -1.81%
EPS 9.17 0.01 6.06 3.07 3.25 2.73 2.21 157.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7067 0.2216 -1.3325 -1.3532 -1.3617 -1.5824 -1.5787 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.57 1.09 0.20 0.20 0.20 0.00 0.00 -
P/RPS 3.55 0.85 0.14 0.33 0.32 0.00 0.00 -
P/EPS 11.41 1,557.14 1.83 3.61 3.40 0.00 0.00 -
EY 8.76 0.06 54.60 27.70 29.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.94 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 20/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.26 1.30 0.20 0.20 0.20 0.20 0.00 -
P/RPS 2.85 1.02 0.14 0.33 0.32 0.00 0.00 -
P/EPS 9.16 1,857.14 1.83 3.61 3.40 -29.43 0.00 -
EY 10.92 0.05 54.60 27.70 29.40 -3.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.12 0.00 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