[YHS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.03%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 469,556 515,632 418,911 407,088 434,442 473,284 373,243 16.58%
PBT 21,170 36,176 16,117 15,918 17,722 30,812 17,380 14.09%
Tax -5,822 -9,948 -3,611 -4,168 -5,086 -8,320 -5,925 -1.16%
NP 15,348 26,228 12,506 11,750 12,636 22,492 11,455 21.60%
-
NP to SH 15,344 26,224 12,507 11,748 12,636 22,492 11,455 21.57%
-
Tax Rate 27.50% 27.50% 22.40% 26.18% 28.70% 27.00% 34.09% -
Total Cost 454,208 489,404 406,405 395,337 421,806 450,792 361,788 16.42%
-
Net Worth 255,733 321,845 312,674 288,592 295,269 300,265 296,028 -9.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,786 - 17,867 8,513 12,893 - 18,019 -20.49%
Div Payout % 83.33% - 142.86% 72.46% 102.04% - 157.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 255,733 321,845 312,674 288,592 295,269 300,265 296,028 -9.31%
NOSH 127,866 128,568 127,622 127,695 128,938 127,772 128,707 -0.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.27% 5.09% 2.99% 2.89% 2.91% 4.75% 3.07% -
ROE 6.00% 8.15% 4.00% 4.07% 4.28% 7.49% 3.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 367.22 401.06 328.24 318.80 336.94 370.41 289.99 17.09%
EPS 10.00 20.40 9.80 9.20 9.80 17.60 8.90 8.10%
DPS 10.00 0.00 14.00 6.67 10.00 0.00 14.00 -20.14%
NAPS 2.00 2.5033 2.45 2.26 2.29 2.35 2.30 -8.91%
Adjusted Per Share Value based on latest NOSH - 131,210
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 305.79 335.80 272.81 265.11 282.93 308.22 243.07 16.58%
EPS 9.99 17.08 8.15 7.65 8.23 14.65 7.46 21.55%
DPS 8.33 0.00 11.64 5.54 8.40 0.00 11.73 -20.45%
NAPS 1.6654 2.096 2.0363 1.8794 1.9229 1.9555 1.9279 -9.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.02 2.05 2.00 2.05 1.94 2.00 1.97 -
P/RPS 0.55 0.51 0.61 0.64 0.58 0.54 0.68 -13.22%
P/EPS 16.83 10.05 20.41 22.28 19.80 11.36 22.13 -16.72%
EY 5.94 9.95 4.90 4.49 5.05 8.80 4.52 20.03%
DY 4.95 0.00 7.00 3.25 5.15 0.00 7.11 -21.50%
P/NAPS 1.01 0.82 0.82 0.91 0.85 0.85 0.86 11.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/07/06 13/06/06 21/02/06 28/10/05 28/07/05 27/04/05 16/02/05 -
Price 2.02 1.99 1.99 2.06 2.05 2.00 2.00 -
P/RPS 0.55 0.50 0.61 0.65 0.61 0.54 0.69 -14.06%
P/EPS 16.83 9.76 20.31 22.39 20.92 11.36 22.47 -17.56%
EY 5.94 10.25 4.92 4.47 4.78 8.80 4.45 21.29%
DY 4.95 0.00 7.04 3.24 4.88 0.00 7.00 -20.67%
P/NAPS 1.01 0.79 0.81 0.91 0.90 0.85 0.87 10.48%

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