[YNHPROP] QoQ 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 84,736 48,868 27,550 91,163 215,421 62,572 32,816 87.89%
PBT 37,905 23,102 11,892 10,727 15,559 11,240 6,242 231.75%
Tax -9,316 -5,025 -3,315 -10,677 1,446 -5,495 -3,199 103.53%
NP 28,589 18,077 8,577 50 17,005 5,745 3,043 343.43%
-
NP to SH 28,589 18,077 8,577 50 17,005 5,745 3,043 343.43%
-
Tax Rate 24.58% 21.75% 27.88% 99.53% -9.29% 48.89% 51.25% -
Total Cost 56,147 30,791 18,973 91,113 198,416 56,827 29,773 52.46%
-
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 16,591 - - - - - - -
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 10.57% 6.76% 3.25% 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 33.20 19.38 11.05 127.63 103.75 30.17 15.85 63.48%
EPS 11.20 7.17 3.44 0.07 8.19 2.77 1.47 285.76%
DPS 6.50 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 22.66 13.07 7.37 24.38 57.60 16.73 8.77 87.97%
EPS 7.64 4.83 2.29 0.01 4.55 1.54 0.81 344.59%
DPS 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7235 0.7146 0.7067 0.2216 -1.3325 -1.3532 -1.3617 -
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 3.95 6.55 14.21 0.85 0.19 0.66 1.26 113.75%
P/EPS 11.70 17.71 45.64 1,557.14 2.44 7.22 13.61 -9.56%
EY 8.55 5.65 2.19 0.06 40.95 13.85 7.35 10.57%
DY 4.96 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 3.86 6.40 11.40 1.02 0.19 0.66 1.26 110.50%
P/EPS 11.43 17.29 36.63 1,857.14 2.44 7.22 13.61 -10.95%
EY 8.75 5.78 2.73 0.05 40.95 13.85 7.35 12.29%
DY 5.08 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