[YNHPROP] QoQ Annualized 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- -99.78%
YoY- -99.51%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 112,981 97,736 110,200 91,163 287,228 125,144 131,264 -9.49%
PBT 50,540 46,204 47,568 10,727 20,745 22,480 24,968 59.81%
Tax -12,421 -10,050 -13,260 -10,677 1,928 -10,990 -12,796 -1.95%
NP 38,118 36,154 34,308 50 22,673 11,490 12,172 113.60%
-
NP to SH 38,118 36,154 34,308 50 22,673 11,490 12,172 113.60%
-
Tax Rate 24.58% 21.75% 27.88% 99.53% -9.29% 48.89% 51.25% -
Total Cost 74,862 61,582 75,892 91,113 264,554 113,654 119,092 -26.55%
-
Net Worth 270,574 267,247 264,291 82,857 -498,315 -506,057 -509,236 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 22,122 - - - - - - -
Div Payout % 58.04% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 270,574 267,247 264,291 82,857 -498,315 -506,057 -509,236 -
NOSH 255,258 252,119 249,331 71,428 207,631 207,400 207,006 14.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 33.74% 36.99% 31.13% 0.05% 7.89% 9.18% 9.27% -
ROE 14.09% 13.53% 12.98% 0.06% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 44.26 38.77 44.20 127.63 138.34 60.34 63.41 -21.26%
EPS 14.93 14.34 13.76 0.07 10.92 5.54 5.88 85.80%
DPS 8.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.06 1.16 -2.40 -2.44 -2.46 -
Adjusted Per Share Value based on latest NOSH - 69,643
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.36 18.48 20.83 17.23 54.30 23.66 24.81 -9.47%
EPS 7.21 6.83 6.49 0.01 4.29 2.17 2.30 113.74%
DPS 4.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5115 0.5052 0.4996 0.1566 -0.942 -0.9566 -0.9626 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.31 1.27 1.57 1.09 0.20 0.20 0.20 -
P/RPS 2.96 3.28 3.55 0.85 0.14 0.33 0.32 338.86%
P/EPS 8.77 8.86 11.41 1,557.14 1.83 3.61 3.40 87.75%
EY 11.40 11.29 8.76 0.06 54.60 27.70 29.40 -46.73%
DY 6.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.20 1.48 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/10/04 19/08/04 17/05/04 20/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.28 1.24 1.26 1.30 0.20 0.20 0.20 -
P/RPS 2.89 3.20 2.85 1.02 0.14 0.33 0.32 331.94%
P/EPS 8.57 8.65 9.16 1,857.14 1.83 3.61 3.40 84.89%
EY 11.67 11.56 10.92 0.05 54.60 27.70 29.40 -45.89%
DY 6.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 1.19 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