[YNHPROP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 46.76%
YoY- 134.04%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 285,405 186,087 151,569 229,608 128,031 118,762 261,416 1.47%
PBT 104,830 84,519 65,104 21,910 20,011 -364,104 -230,922 -
Tax -26,600 -23,123 -18,078 -575 -10,895 9,442 230,922 -
NP 78,230 61,396 47,026 21,335 9,116 -354,662 0 -
-
NP to SH 78,230 61,396 47,026 21,335 9,116 -354,662 -253,480 -
-
Tax Rate 25.37% 27.36% 27.77% 2.62% 54.45% - - -
Total Cost 207,175 124,691 104,543 208,273 118,915 473,424 261,416 -3.79%
-
Net Worth 579,512 449,698 377,325 243,825 -507,144 -575,099 -245,130 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 35,815 38,391 34,994 2,507 - - - -
Div Payout % 45.78% 62.53% 74.41% 11.75% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 579,512 449,698 377,325 243,825 -507,144 -575,099 -245,130 -
NOSH 364,473 351,326 333,916 230,024 207,846 202,500 207,737 9.81%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 27.41% 32.99% 31.03% 9.29% 7.12% -298.63% 0.00% -
ROE 13.50% 13.65% 12.46% 8.75% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 78.31 52.97 45.39 99.82 61.60 58.65 125.84 -7.59%
EPS 21.46 17.48 14.08 9.28 4.39 -175.14 -122.02 -
DPS 9.83 11.00 10.48 1.09 0.00 0.00 0.00 -
NAPS 1.59 1.28 1.13 1.06 -2.44 -2.84 -1.18 -
Adjusted Per Share Value based on latest NOSH - 230,024
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 76.32 49.76 40.53 61.40 34.23 31.76 69.90 1.47%
EPS 20.92 16.42 12.57 5.70 2.44 -94.83 -67.78 -
DPS 9.58 10.27 9.36 0.67 0.00 0.00 0.00 -
NAPS 1.5496 1.2025 1.0089 0.652 -1.3561 -1.5378 -0.6555 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.88 1.28 1.29 1.27 0.20 0.00 0.00 -
P/RPS 3.68 2.42 2.84 1.27 0.32 0.00 0.00 -
P/EPS 13.42 7.32 9.16 13.69 4.56 0.00 0.00 -
EY 7.45 13.65 10.92 7.30 21.93 0.00 0.00 -
DY 3.41 8.59 8.12 0.86 0.00 0.00 0.00 -
P/NAPS 1.81 1.00 1.14 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 01/08/05 19/08/04 29/08/03 30/08/02 29/08/01 -
Price 2.50 1.28 1.30 1.24 0.20 0.00 0.00 -
P/RPS 3.19 2.42 2.86 1.24 0.32 0.00 0.00 -
P/EPS 11.65 7.32 9.23 13.37 4.56 0.00 0.00 -
EY 8.59 13.65 10.83 7.48 21.93 0.00 0.00 -
DY 3.93 8.59 8.06 0.88 0.00 0.00 0.00 -
P/NAPS 1.57 1.00 1.15 1.17 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