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

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1.74%
YoY- -1.14%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO'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 80,136 80,860 87,820 92,674 91,380 70,668 70,745 8.68%
PBT 7,008 8,004 5,435 7,185 7,290 6,360 6,329 7.05%
Tax -2,588 -2,464 -1,977 -3,129 -3,162 -1,996 -2,698 -2.74%
NP 4,420 5,540 3,458 4,056 4,128 4,364 3,631 14.04%
-
NP to SH 4,420 5,540 3,458 4,056 4,128 4,364 3,631 14.04%
-
Tax Rate 36.93% 30.78% 36.38% 43.55% 43.37% 31.38% 42.63% -
Total Cost 75,716 75,320 84,362 88,618 87,252 66,304 67,114 8.39%
-
Net Worth 43,170 42,341 42,379 41,589 40,606 39,798 38,804 7.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,188 - - - - -
Div Payout % - - 34.36% - - - - -
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 43,170 42,341 42,379 41,589 40,606 39,798 38,804 7.38%
NOSH 19,802 19,785 19,803 19,804 19,808 19,800 19,798 0.01%
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 5.52% 6.85% 3.94% 4.38% 4.52% 6.18% 5.13% -
ROE 10.24% 13.08% 8.16% 9.75% 10.17% 10.97% 9.36% -
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 404.67 408.68 443.45 467.94 461.33 356.90 357.33 8.67%
EPS 22.32 28.00 10.33 20.48 20.84 22.04 18.34 14.03%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.14 2.10 2.05 2.01 1.96 7.37%
Adjusted Per Share Value based on latest NOSH - 19,797
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 93.98 94.83 102.99 108.69 107.17 82.88 82.97 8.68%
EPS 5.18 6.50 4.06 4.76 4.84 5.12 4.26 13.96%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 0.00 -
NAPS 0.5063 0.4966 0.497 0.4878 0.4762 0.4667 0.4551 7.38%
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 0.58 0.65 0.68 0.67 0.72 0.78 0.75 -
P/RPS 0.14 0.16 0.15 0.14 0.16 0.22 0.21 -23.74%
P/EPS 2.60 2.32 3.89 3.27 3.45 3.54 4.09 -26.12%
EY 38.48 43.08 25.68 30.57 28.94 28.26 24.45 35.41%
DY 0.00 0.00 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.32 0.32 0.35 0.39 0.38 -20.42%
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 28/08/03 28/05/03 26/02/03 27/11/02 29/08/02 29/05/02 03/04/02 -
Price 0.61 0.57 0.69 0.68 0.75 0.75 0.77 -
P/RPS 0.15 0.14 0.16 0.15 0.16 0.21 0.22 -22.58%
P/EPS 2.73 2.04 3.95 3.32 3.60 3.40 4.20 -25.02%
EY 36.59 49.12 25.31 30.12 27.79 29.39 23.82 33.23%
DY 0.00 0.00 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.32 0.32 0.37 0.37 0.39 -19.86%

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