[YNHPROP] QoQ TTM 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- -57.14%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 112,627 229,608 238,046 243,312 249,751 128,031 126,301 -7.33%
PBT 32,393 21,910 15,698 10,048 20,147 20,011 16,653 55.63%
Tax -11,806 -575 -1,161 -1,045 858 -10,895 -10,239 9.93%
NP 20,587 21,335 14,537 9,003 21,005 9,116 6,414 117.13%
-
NP to SH 20,587 21,335 14,537 9,003 21,005 9,116 6,171 122.77%
-
Tax Rate 36.45% 2.62% 7.40% 10.40% -4.26% 54.45% 61.48% -
Total Cost 92,040 208,273 223,509 234,309 228,746 118,915 119,887 -16.11%
-
Net Worth 277,182 243,825 264,291 80,786 -498,597 -507,144 -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 19,504 2,507 2,507 2,507 - - - -
Div Payout % 94.74% 11.75% 17.25% 27.85% - - - -
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 277,182 243,825 264,291 80,786 -498,597 -507,144 -509,236 -
NOSH 261,492 230,024 249,331 69,643 207,749 207,846 207,006 16.80%
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 18.28% 9.29% 6.11% 3.70% 8.41% 7.12% 5.08% -
ROE 7.43% 8.75% 5.50% 11.14% 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 43.07 99.82 95.47 349.37 120.22 61.60 61.01 -20.66%
EPS 7.87 9.28 5.83 12.93 10.11 4.39 2.98 90.72%
DPS 7.46 1.09 1.01 3.60 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 30.12 61.40 63.65 65.06 66.78 34.23 33.77 -7.32%
EPS 5.50 5.70 3.89 2.41 5.62 2.44 1.65 122.65%
DPS 5.22 0.67 0.67 0.67 0.00 0.00 0.00 -
NAPS 0.7412 0.652 0.7067 0.216 -1.3332 -1.3561 -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 3.04 1.27 1.64 0.31 0.17 0.32 0.33 337.67%
P/EPS 16.64 13.69 26.93 8.43 1.98 4.56 6.71 82.90%
EY 6.01 7.30 3.71 11.86 50.55 21.93 14.91 -45.34%
DY 5.69 0.86 0.64 3.30 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 2.97 1.24 1.32 0.37 0.17 0.32 0.33 330.94%
P/EPS 16.26 13.37 21.61 10.06 1.98 4.56 6.71 80.12%
EY 6.15 7.48 4.63 9.94 50.55 21.93 14.91 -44.49%
DY 5.83 0.88 0.80 2.77 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