[YNHPROP] QoQ Quarter 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- 10.65%
YoY- -6.64%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 36,974 41,478 37,249 35,868 21,318 27,550 27,891 20.69%
PBT 19,184 18,014 13,104 14,802 11,210 11,892 -5,511 -
Tax -5,627 -4,799 -3,362 -4,290 -1,710 -3,315 -2,491 72.24%
NP 13,557 13,215 9,742 10,512 9,500 8,577 -8,002 -
-
NP to SH 13,557 13,215 9,742 10,512 9,500 8,577 -8,002 -
-
Tax Rate 29.33% 26.64% 25.66% 28.98% 15.25% 27.88% - -
Total Cost 23,417 28,263 27,507 25,356 11,818 18,973 35,893 -24.79%
-
Net Worth 377,325 331,088 284,696 277,182 243,825 264,291 80,786 179.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 12,223 16,997 - - 2,507 -
Div Payout % - - 125.47% 161.69% - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 377,325 331,088 284,696 277,182 243,825 264,291 80,786 179.67%
NOSH 333,916 285,421 261,189 261,492 230,024 249,331 69,643 184.61%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 36.67% 31.86% 26.15% 29.31% 44.56% 31.13% -28.69% -
ROE 3.59% 3.99% 3.42% 3.79% 3.90% 3.25% -9.91% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.07 14.53 14.26 13.72 9.27 11.05 40.05 -57.60%
EPS 4.06 4.63 3.73 4.02 4.13 3.44 -11.49 -
DPS 0.00 0.00 4.68 6.50 0.00 0.00 3.60 -
NAPS 1.13 1.16 1.09 1.06 1.06 1.06 1.16 -1.73%
Adjusted Per Share Value based on latest NOSH - 261,492
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.99 7.84 7.04 6.78 4.03 5.21 5.27 20.74%
EPS 2.56 2.50 1.84 1.99 1.80 1.62 -1.51 -
DPS 0.00 0.00 2.31 3.21 0.00 0.00 0.47 -
NAPS 0.7133 0.6259 0.5382 0.524 0.4609 0.4996 0.1527 179.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.29 1.30 1.28 1.31 1.27 1.57 1.09 -
P/RPS 11.65 8.95 8.98 9.55 13.70 14.21 2.72 163.97%
P/EPS 31.77 28.08 34.32 32.59 30.75 45.64 -9.49 -
EY 3.15 3.56 2.91 3.07 3.25 2.19 -10.54 -
DY 0.00 0.00 3.66 4.96 0.00 0.00 3.30 -
P/NAPS 1.14 1.12 1.17 1.24 1.20 1.48 0.94 13.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 01/08/05 26/04/05 21/02/05 18/10/04 19/08/04 17/05/04 20/02/04 -
Price 1.30 1.29 1.34 1.28 1.24 1.26 1.30 -
P/RPS 11.74 8.88 9.40 9.33 13.38 11.40 3.25 135.61%
P/EPS 32.02 27.86 35.93 31.84 30.02 36.63 -11.31 -
EY 3.12 3.59 2.78 3.14 3.33 2.73 -8.84 -
DY 0.00 0.00 3.49 5.08 0.00 0.00 2.77 -
P/NAPS 1.15 1.11 1.23 1.21 1.17 1.19 1.12 1.77%

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