[YHS] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 65.59%
YoY- -32.03%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 412,034 418,732 446,196 464,533 466,300 470,732 464,547 -7.70%
PBT 23,674 24,584 16,485 13,270 9,614 5,356 21,488 6.69%
Tax -5,244 -5,652 -2,377 -4,385 -4,248 -3,704 -5,147 1.25%
NP 18,430 18,932 14,108 8,885 5,366 1,652 16,341 8.37%
-
NP to SH 18,430 18,932 14,108 8,885 5,366 1,652 16,341 8.37%
-
Tax Rate 22.15% 22.99% 14.42% 33.04% 44.19% 69.16% 23.95% -
Total Cost 393,604 399,800 432,088 455,648 460,934 469,080 448,206 -8.31%
-
Net Worth 287,968 291,655 288,572 280,656 275,965 301,489 214,598 21.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 12,798 - 10,901 2,460 3,679 - - -
Div Payout % 69.44% - 77.27% 27.69% 68.57% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 287,968 291,655 288,572 280,656 275,965 301,489 214,598 21.72%
NOSH 127,986 127,918 128,254 128,153 127,761 137,666 98,439 19.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.47% 4.52% 3.16% 1.91% 1.15% 0.35% 3.52% -
ROE 6.40% 6.49% 4.89% 3.17% 1.94% 0.55% 7.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 321.94 327.34 347.90 362.48 364.98 341.94 471.91 -22.55%
EPS 14.40 14.80 11.00 6.93 4.20 1.20 16.60 -9.06%
DPS 10.00 0.00 8.50 1.92 2.88 0.00 0.00 -
NAPS 2.25 2.28 2.25 2.19 2.16 2.19 2.18 2.13%
Adjusted Per Share Value based on latest NOSH - 128,419
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 268.33 272.70 290.58 302.52 303.67 306.56 302.53 -7.70%
EPS 12.00 12.33 9.19 5.79 3.49 1.08 10.64 8.37%
DPS 8.33 0.00 7.10 1.60 2.40 0.00 0.00 -
NAPS 1.8754 1.8994 1.8793 1.8278 1.7972 1.9634 1.3976 21.72%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.70 1.48 1.47 1.73 1.83 2.18 1.94 -
P/RPS 0.53 0.45 0.42 0.48 0.50 0.64 0.41 18.72%
P/EPS 11.81 10.00 13.36 24.95 43.57 181.67 11.69 0.68%
EY 8.47 10.00 7.48 4.01 2.30 0.55 8.56 -0.70%
DY 5.88 0.00 5.78 1.11 1.57 0.00 0.00 -
P/NAPS 0.76 0.65 0.65 0.79 0.85 1.00 0.89 -10.01%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 27/02/02 -
Price 1.72 1.68 1.43 1.53 1.95 2.05 2.02 -
P/RPS 0.53 0.51 0.41 0.42 0.53 0.60 0.43 15.00%
P/EPS 11.94 11.35 13.00 22.07 46.43 170.83 12.17 -1.26%
EY 8.37 8.81 7.69 4.53 2.15 0.59 8.22 1.21%
DY 5.81 0.00 5.94 1.25 1.48 0.00 0.00 -
P/NAPS 0.76 0.74 0.64 0.70 0.90 0.94 0.93 -12.62%

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