[YHS] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 224.82%
YoY- -65.34%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 418,732 446,196 464,533 466,300 470,732 464,547 469,464 -7.34%
PBT 24,584 16,485 13,270 9,614 5,356 21,488 18,624 20.35%
Tax -5,652 -2,377 -4,385 -4,248 -3,704 -5,147 -5,550 1.22%
NP 18,932 14,108 8,885 5,366 1,652 16,341 13,073 28.03%
-
NP to SH 18,932 14,108 8,885 5,366 1,652 16,341 13,073 28.03%
-
Tax Rate 22.99% 14.42% 33.04% 44.19% 69.16% 23.95% 29.80% -
Total Cost 399,800 432,088 455,648 460,934 469,080 448,206 456,390 -8.45%
-
Net Worth 291,655 288,572 280,656 275,965 301,489 214,598 189,916 33.14%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 10,901 2,460 3,679 - - - -
Div Payout % - 77.27% 27.69% 68.57% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 291,655 288,572 280,656 275,965 301,489 214,598 189,916 33.14%
NOSH 127,918 128,254 128,153 127,761 137,666 98,439 88,333 28.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.52% 3.16% 1.91% 1.15% 0.35% 3.52% 2.78% -
ROE 6.49% 4.89% 3.17% 1.94% 0.55% 7.61% 6.88% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 327.34 347.90 362.48 364.98 341.94 471.91 531.47 -27.63%
EPS 14.80 11.00 6.93 4.20 1.20 16.60 14.80 0.00%
DPS 0.00 8.50 1.92 2.88 0.00 0.00 0.00 -
NAPS 2.28 2.25 2.19 2.16 2.19 2.18 2.15 3.99%
Adjusted Per Share Value based on latest NOSH - 126,111
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 272.70 290.58 302.52 303.67 306.56 302.53 305.73 -7.34%
EPS 12.33 9.19 5.79 3.49 1.08 10.64 8.51 28.07%
DPS 0.00 7.10 1.60 2.40 0.00 0.00 0.00 -
NAPS 1.8994 1.8793 1.8278 1.7972 1.9634 1.3976 1.2368 33.14%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.48 1.47 1.73 1.83 2.18 1.94 1.81 -
P/RPS 0.45 0.42 0.48 0.50 0.64 0.41 0.34 20.56%
P/EPS 10.00 13.36 24.95 43.57 181.67 11.69 12.23 -12.56%
EY 10.00 7.48 4.01 2.30 0.55 8.56 8.18 14.34%
DY 0.00 5.78 1.11 1.57 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.79 0.85 1.00 0.89 0.84 -15.72%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 27/02/02 27/11/01 -
Price 1.68 1.43 1.53 1.95 2.05 2.02 2.05 -
P/RPS 0.51 0.41 0.42 0.53 0.60 0.43 0.39 19.60%
P/EPS 11.35 13.00 22.07 46.43 170.83 12.17 13.85 -12.43%
EY 8.81 7.69 4.53 2.15 0.59 8.22 7.22 14.20%
DY 0.00 5.94 1.25 1.48 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.70 0.90 0.94 0.93 0.95 -15.35%

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