[YNHPROP] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -7.32%
YoY- 221.74%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 108,045 70,260 39,652 37,249 27,891 34,330 26,145 26.66%
PBT 30,249 21,719 19,535 13,104 -5,511 4,588 -349,549 -
Tax -8,664 -5,130 -6,553 -3,362 -2,491 -588 9,516 -
NP 21,585 16,589 12,982 9,742 -8,002 4,000 -340,033 -
-
NP to SH 21,585 16,589 12,982 9,742 -8,002 4,000 -340,033 -
-
Tax Rate 28.64% 23.62% 33.54% 25.66% - 12.82% - -
Total Cost 86,460 53,671 26,670 27,507 35,893 30,330 366,178 -21.37%
-
Net Worth 670,831 353,432 350,827 284,696 80,786 -590,673 -595,828 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 12,223 2,507 - - -
Div Payout % - - - 125.47% 0.00% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 670,831 353,432 350,827 284,696 80,786 -590,673 -595,828 -
NOSH 394,606 353,432 350,827 261,189 69,643 207,253 207,605 11.29%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.98% 23.61% 32.74% 26.15% -28.69% 11.65% -1,300.57% -
ROE 3.22% 4.69% 3.70% 3.42% -9.91% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.38 19.88 11.30 14.26 40.05 16.56 12.59 13.81%
EPS 5.47 4.73 3.70 3.73 -11.49 1.93 -163.79 -
DPS 0.00 0.00 0.00 4.68 3.60 0.00 0.00 -
NAPS 1.70 1.00 1.00 1.09 1.16 -2.85 -2.87 -
Adjusted Per Share Value based on latest NOSH - 261,189
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 28.89 18.79 10.60 9.96 7.46 9.18 6.99 26.66%
EPS 5.77 4.44 3.47 2.60 -2.14 1.07 -90.92 -
DPS 0.00 0.00 0.00 3.27 0.67 0.00 0.00 -
NAPS 1.7938 0.9451 0.9381 0.7613 0.216 -1.5794 -1.5932 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 2.70 2.07 1.22 1.28 1.09 0.00 0.00 -
P/RPS 9.86 10.41 10.79 8.98 2.72 0.00 0.00 -
P/EPS 49.36 44.10 32.97 34.32 -9.49 0.00 0.00 -
EY 2.03 2.27 3.03 2.91 -10.54 0.00 0.00 -
DY 0.00 0.00 0.00 3.66 3.30 0.00 0.00 -
P/NAPS 1.59 2.07 1.22 1.17 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 12/02/07 21/02/06 21/02/05 20/02/04 28/02/03 28/02/02 -
Price 2.59 1.92 1.24 1.34 1.30 0.20 0.00 -
P/RPS 9.46 9.66 10.97 9.40 3.25 0.00 0.00 -
P/EPS 47.35 40.91 33.51 35.93 -11.31 -117.42 0.00 -
EY 2.11 2.44 2.98 2.78 -8.84 -0.85 0.00 -
DY 0.00 0.00 0.00 3.49 2.77 0.00 0.00 -
P/NAPS 1.52 1.92 1.24 1.23 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