[YNHPROP] YoY Quarter 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- -171.07%
YoY- -300.05%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 70,260 39,652 37,249 27,891 34,330 26,145 92,432 -4.46%
PBT 21,719 19,535 13,104 -5,511 4,588 -349,549 -202,420 -
Tax -5,130 -6,553 -3,362 -2,491 -588 9,516 202,420 -
NP 16,589 12,982 9,742 -8,002 4,000 -340,033 0 -
-
NP to SH 16,589 12,982 9,742 -8,002 4,000 -340,033 -212,326 -
-
Tax Rate 23.62% 33.54% 25.66% - 12.82% - - -
Total Cost 53,671 26,670 27,507 35,893 30,330 366,178 92,432 -8.65%
-
Net Worth 353,432 350,827 284,696 80,786 -590,673 -595,828 -215,899 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 12,223 2,507 - - - -
Div Payout % - - 125.47% 0.00% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 353,432 350,827 284,696 80,786 -590,673 -595,828 -215,899 -
NOSH 353,432 350,827 261,189 69,643 207,253 207,605 207,595 9.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.61% 32.74% 26.15% -28.69% 11.65% -1,300.57% 0.00% -
ROE 4.69% 3.70% 3.42% -9.91% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.88 11.30 14.26 40.05 16.56 12.59 44.53 -12.57%
EPS 4.73 3.70 3.73 -11.49 1.93 -163.79 -102.28 -
DPS 0.00 0.00 4.68 3.60 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.09 1.16 -2.85 -2.87 -1.04 -
Adjusted Per Share Value based on latest NOSH - 69,643
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.79 10.60 9.96 7.46 9.18 6.99 24.72 -4.46%
EPS 4.44 3.47 2.60 -2.14 1.07 -90.92 -56.77 -
DPS 0.00 0.00 3.27 0.67 0.00 0.00 0.00 -
NAPS 0.9451 0.9381 0.7613 0.216 -1.5794 -1.5932 -0.5773 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.07 1.22 1.28 1.09 0.00 0.00 0.00 -
P/RPS 10.41 10.79 8.98 2.72 0.00 0.00 0.00 -
P/EPS 44.10 32.97 34.32 -9.49 0.00 0.00 0.00 -
EY 2.27 3.03 2.91 -10.54 0.00 0.00 0.00 -
DY 0.00 0.00 3.66 3.30 0.00 0.00 0.00 -
P/NAPS 2.07 1.22 1.17 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 21/02/06 21/02/05 20/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.92 1.24 1.34 1.30 0.20 0.00 0.00 -
P/RPS 9.66 10.97 9.40 3.25 0.00 0.00 0.00 -
P/EPS 40.91 33.51 35.93 -11.31 -117.42 0.00 0.00 -
EY 2.44 2.98 2.78 -8.84 -0.85 0.00 0.00 -
DY 0.00 0.00 3.49 2.77 0.00 0.00 0.00 -
P/NAPS 1.92 1.24 1.23 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