[YHS] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -12.63%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 473,284 373,243 379,910 396,028 418,952 408,629 404,829 10.96%
PBT 30,812 17,380 19,234 20,630 22,664 24,091 23,380 20.18%
Tax -8,320 -5,925 -4,990 -5,784 -5,672 -5,992 -5,184 37.03%
NP 22,492 11,455 14,244 14,846 16,992 18,099 18,196 15.16%
-
NP to SH 22,492 11,455 14,244 14,846 16,992 18,099 18,196 15.16%
-
Tax Rate 27.00% 34.09% 25.94% 28.04% 25.03% 24.87% 22.17% -
Total Cost 450,792 361,788 365,666 381,182 401,960 390,530 386,633 10.76%
-
Net Worth 300,265 296,028 293,460 294,360 301,221 295,231 288,245 2.75%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 18,019 - 12,798 - 17,970 - -
Div Payout % - 157.30% - 86.21% - 99.29% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 300,265 296,028 293,460 294,360 301,221 295,231 288,245 2.75%
NOSH 127,772 128,707 128,710 127,982 128,727 128,361 127,542 0.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.75% 3.07% 3.75% 3.75% 4.06% 4.43% 4.49% -
ROE 7.49% 3.87% 4.85% 5.04% 5.64% 6.13% 6.31% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 370.41 289.99 295.17 309.44 325.46 318.34 317.41 10.83%
EPS 17.60 8.90 11.07 11.60 13.20 14.10 14.27 14.99%
DPS 0.00 14.00 0.00 10.00 0.00 14.00 0.00 -
NAPS 2.35 2.30 2.28 2.30 2.34 2.30 2.26 2.63%
Adjusted Per Share Value based on latest NOSH - 127,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 308.22 243.07 247.41 257.91 272.84 266.12 263.64 10.96%
EPS 14.65 7.46 9.28 9.67 11.07 11.79 11.85 15.17%
DPS 0.00 11.73 0.00 8.33 0.00 11.70 0.00 -
NAPS 1.9555 1.9279 1.9111 1.917 1.9617 1.9227 1.8772 2.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.00 1.97 1.89 1.84 2.02 1.79 1.83 -
P/RPS 0.54 0.68 0.64 0.59 0.62 0.56 0.58 -4.64%
P/EPS 11.36 22.13 17.08 15.86 15.30 12.70 12.83 -7.78%
EY 8.80 4.52 5.86 6.30 6.53 7.88 7.80 8.36%
DY 0.00 7.11 0.00 5.43 0.00 7.82 0.00 -
P/NAPS 0.85 0.86 0.83 0.80 0.86 0.78 0.81 3.26%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/04/05 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 31/10/03 -
Price 2.00 2.00 1.91 1.85 2.04 2.00 1.91 -
P/RPS 0.54 0.69 0.65 0.60 0.63 0.63 0.60 -6.77%
P/EPS 11.36 22.47 17.26 15.95 15.45 14.18 13.39 -10.37%
EY 8.80 4.45 5.79 6.27 6.47 7.05 7.47 11.53%
DY 0.00 7.00 0.00 5.41 0.00 7.00 0.00 -
P/NAPS 0.85 0.87 0.84 0.80 0.87 0.87 0.85 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