[YHS] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.19%
YoY- 1046.0%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 408,629 404,829 412,034 418,732 446,196 464,533 466,300 -8.40%
PBT 24,091 23,380 23,674 24,584 16,485 13,270 9,614 84.17%
Tax -5,992 -5,184 -5,244 -5,652 -2,377 -4,385 -4,248 25.69%
NP 18,099 18,196 18,430 18,932 14,108 8,885 5,366 124.40%
-
NP to SH 18,099 18,196 18,430 18,932 14,108 8,885 5,366 124.40%
-
Tax Rate 24.87% 22.17% 22.15% 22.99% 14.42% 33.04% 44.19% -
Total Cost 390,530 386,633 393,604 399,800 432,088 455,648 460,934 -10.43%
-
Net Worth 295,231 288,245 287,968 291,655 288,572 280,656 275,965 4.58%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 17,970 - 12,798 - 10,901 2,460 3,679 187.04%
Div Payout % 99.29% - 69.44% - 77.27% 27.69% 68.57% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 295,231 288,245 287,968 291,655 288,572 280,656 275,965 4.58%
NOSH 128,361 127,542 127,986 127,918 128,254 128,153 127,761 0.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.43% 4.49% 4.47% 4.52% 3.16% 1.91% 1.15% -
ROE 6.13% 6.31% 6.40% 6.49% 4.89% 3.17% 1.94% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 318.34 317.41 321.94 327.34 347.90 362.48 364.98 -8.68%
EPS 14.10 14.27 14.40 14.80 11.00 6.93 4.20 123.71%
DPS 14.00 0.00 10.00 0.00 8.50 1.92 2.88 186.13%
NAPS 2.30 2.26 2.25 2.28 2.25 2.19 2.16 4.26%
Adjusted Per Share Value based on latest NOSH - 127,918
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 266.12 263.64 268.33 272.70 290.58 302.52 303.67 -8.40%
EPS 11.79 11.85 12.00 12.33 9.19 5.79 3.49 124.64%
DPS 11.70 0.00 8.33 0.00 7.10 1.60 2.40 186.67%
NAPS 1.9227 1.8772 1.8754 1.8994 1.8793 1.8278 1.7972 4.58%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.79 1.83 1.70 1.48 1.47 1.73 1.83 -
P/RPS 0.56 0.58 0.53 0.45 0.42 0.48 0.50 7.82%
P/EPS 12.70 12.83 11.81 10.00 13.36 24.95 43.57 -55.93%
EY 7.88 7.80 8.47 10.00 7.48 4.01 2.30 126.75%
DY 7.82 0.00 5.88 0.00 5.78 1.11 1.57 190.80%
P/NAPS 0.78 0.81 0.76 0.65 0.65 0.79 0.85 -5.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/02/04 31/10/03 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 -
Price 2.00 1.91 1.72 1.68 1.43 1.53 1.95 -
P/RPS 0.63 0.60 0.53 0.51 0.41 0.42 0.53 12.17%
P/EPS 14.18 13.39 11.94 11.35 13.00 22.07 46.43 -54.55%
EY 7.05 7.47 8.37 8.81 7.69 4.53 2.15 120.23%
DY 7.00 0.00 5.81 0.00 5.94 1.25 1.48 180.97%
P/NAPS 0.87 0.85 0.76 0.74 0.64 0.70 0.90 -2.22%

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