[YNHPROP] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 61.47%
YoY- 135.57%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 121,985 112,627 229,608 238,046 243,312 249,751 128,031 -3.15%
PBT 51,008 32,393 21,910 15,698 10,048 20,147 20,011 86.07%
Tax -12,677 -11,806 -575 -1,161 -1,045 858 -10,895 10.57%
NP 38,331 20,587 21,335 14,537 9,003 21,005 9,116 159.38%
-
NP to SH 38,331 20,587 21,335 14,537 9,003 21,005 9,116 159.38%
-
Tax Rate 24.85% 36.45% 2.62% 7.40% 10.40% -4.26% 54.45% -
Total Cost 83,654 92,040 208,273 223,509 234,309 228,746 118,915 -20.81%
-
Net Worth 284,696 277,182 243,825 264,291 80,786 -498,597 -507,144 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 21,637 19,504 2,507 2,507 2,507 - - -
Div Payout % 56.45% 94.74% 11.75% 17.25% 27.85% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 284,696 277,182 243,825 264,291 80,786 -498,597 -507,144 -
NOSH 261,189 261,492 230,024 249,331 69,643 207,749 207,846 16.37%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 31.42% 18.28% 9.29% 6.11% 3.70% 8.41% 7.12% -
ROE 13.46% 7.43% 8.75% 5.50% 11.14% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 46.70 43.07 99.82 95.47 349.37 120.22 61.60 -16.78%
EPS 14.68 7.87 9.28 5.83 12.93 10.11 4.39 122.80%
DPS 8.28 7.46 1.09 1.01 3.60 0.00 0.00 -
NAPS 1.09 1.06 1.06 1.06 1.16 -2.40 -2.44 -
Adjusted Per Share Value based on latest NOSH - 249,331
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.06 21.29 43.40 45.00 45.99 47.21 24.20 -3.15%
EPS 7.25 3.89 4.03 2.75 1.70 3.97 1.72 159.80%
DPS 4.09 3.69 0.47 0.47 0.47 0.00 0.00 -
NAPS 0.5382 0.524 0.4609 0.4996 0.1527 -0.9425 -0.9587 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.28 1.31 1.27 1.57 1.09 0.20 0.20 -
P/RPS 2.74 3.04 1.27 1.64 0.31 0.17 0.32 315.82%
P/EPS 8.72 16.64 13.69 26.93 8.43 1.98 4.56 53.76%
EY 11.47 6.01 7.30 3.71 11.86 50.55 21.93 -34.95%
DY 6.47 5.69 0.86 0.64 3.30 0.00 0.00 -
P/NAPS 1.17 1.24 1.20 1.48 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 18/10/04 19/08/04 17/05/04 20/02/04 28/11/03 29/08/03 -
Price 1.34 1.28 1.24 1.26 1.30 0.20 0.20 -
P/RPS 2.87 2.97 1.24 1.32 0.37 0.17 0.32 328.81%
P/EPS 9.13 16.26 13.37 21.61 10.06 1.98 4.56 58.52%
EY 10.95 6.15 7.48 4.63 9.94 50.55 21.93 -36.92%
DY 6.18 5.83 0.88 0.80 2.77 0.00 0.00 -
P/NAPS 1.23 1.21 1.17 1.19 1.12 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