[YNHPROP] YoY Annualized Quarter 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- 68516.0%
YoY- 181.86%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 230,508 204,640 165,912 110,200 131,264 103,172 30,728 39.89%
PBT 112,564 93,348 72,056 47,568 24,968 -3,572 -6,915 -
Tax -29,132 -25,916 -19,196 -13,260 -12,796 31,840 6,915 -
NP 83,432 67,432 52,860 34,308 12,172 28,268 0 -
-
NP to SH 83,432 67,432 52,860 34,308 12,172 28,268 -11,264 -
-
Tax Rate 25.88% 27.76% 26.64% 27.88% 51.25% - - -
Total Cost 147,076 137,208 113,052 75,892 119,092 74,904 30,728 29.80%
-
Net Worth 514,355 455,621 331,088 264,291 -509,236 -590,302 -224,035 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 514,355 455,621 331,088 264,291 -509,236 -590,302 -224,035 -
NOSH 354,727 350,478 285,421 249,331 207,006 207,852 207,440 9.34%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 36.19% 32.95% 31.86% 31.13% 9.27% 27.40% 0.00% -
ROE 16.22% 14.80% 15.97% 12.98% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.98 58.39 58.13 44.20 63.41 49.64 14.81 27.93%
EPS 23.52 19.24 18.52 13.76 5.88 13.60 -5.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.30 1.16 1.06 -2.46 -2.84 -1.08 -
Adjusted Per Share Value based on latest NOSH - 249,331
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.64 54.72 44.36 29.47 35.10 27.59 8.22 39.88%
EPS 22.31 18.03 14.13 9.17 3.25 7.56 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3754 1.2183 0.8853 0.7067 -1.3617 -1.5784 -0.5991 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.26 1.24 1.30 1.57 0.20 0.00 0.00 -
P/RPS 3.48 2.12 2.24 3.55 0.32 0.00 0.00 -
P/EPS 9.61 6.44 7.02 11.41 3.40 0.00 0.00 -
EY 10.41 15.52 14.25 8.76 29.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.95 1.12 1.48 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/04/07 26/04/06 26/04/05 17/05/04 30/05/03 31/05/02 31/05/01 -
Price 3.12 1.25 1.29 1.26 0.20 0.00 0.00 -
P/RPS 4.80 2.14 2.22 2.85 0.32 0.00 0.00 -
P/EPS 13.27 6.50 6.97 9.16 3.40 0.00 0.00 -
EY 7.54 15.39 14.36 10.92 29.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.96 1.11 1.19 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