[YNHPROP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.6%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 191,660 156,904 97,736 125,144 107,638 126,928 110,665 9.58%
PBT 93,420 74,398 46,204 22,480 1,494 -32,274 -14,846 -
Tax -24,220 -20,854 -10,050 -10,990 12,154 32,274 14,846 -
NP 69,200 53,544 36,154 11,490 13,648 0 0 -
-
NP to SH 69,200 53,544 36,154 11,490 13,648 -51,362 -22,428 -
-
Tax Rate 25.93% 28.03% 21.75% 48.89% -813.52% - - -
Total Cost 122,460 103,360 61,582 113,654 93,990 126,928 110,665 1.70%
-
Net Worth 449,168 350,143 267,247 -506,057 -589,062 -244,976 2,076 144.91%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 35,091 - - - - - - -
Div Payout % 50.71% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 449,168 350,143 267,247 -506,057 -589,062 -244,976 2,076 144.91%
NOSH 350,912 309,861 252,119 207,400 207,416 207,607 207,666 9.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 36.11% 34.13% 36.99% 9.18% 12.68% 0.00% 0.00% -
ROE 15.41% 15.29% 13.53% 0.00% 0.00% 0.00% -1,080.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 54.62 50.64 38.77 60.34 51.89 61.14 53.29 0.41%
EPS 19.72 17.28 14.34 5.54 6.58 -24.74 -10.80 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.13 1.06 -2.44 -2.84 -1.18 0.01 124.40%
Adjusted Per Share Value based on latest NOSH - 207,846
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.25 41.96 26.13 33.46 28.78 33.94 29.59 9.58%
EPS 18.50 14.32 9.67 3.07 3.65 -13.73 -6.00 -
DPS 9.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2011 0.9363 0.7146 -1.3532 -1.5751 -0.6551 0.0056 144.56%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.28 1.29 1.27 0.20 0.00 0.00 0.00 -
P/RPS 2.34 2.55 3.28 0.33 0.00 0.00 0.00 -
P/EPS 6.49 7.47 8.86 3.61 0.00 0.00 0.00 -
EY 15.41 13.40 11.29 27.70 0.00 0.00 0.00 -
DY 7.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.14 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 01/08/05 19/08/04 29/08/03 30/08/02 29/08/01 30/08/00 -
Price 1.28 1.30 1.24 0.20 0.00 0.00 0.00 -
P/RPS 2.34 2.57 3.20 0.33 0.00 0.00 0.00 -
P/EPS 6.49 7.52 8.65 3.61 0.00 0.00 0.00 -
EY 15.41 13.29 11.56 27.70 0.00 0.00 0.00 -
DY 7.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.17 0.00 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