[YHS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.36%
YoY- -14.89%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 128,908 418,911 305,316 217,221 118,321 373,243 284,933 -41.09%
PBT 9,044 16,117 11,939 8,861 7,703 17,380 14,426 -26.77%
Tax -2,487 -3,611 -3,126 -2,543 -2,080 -5,925 -3,743 -23.87%
NP 6,557 12,506 8,813 6,318 5,623 11,455 10,683 -27.79%
-
NP to SH 6,556 12,507 8,811 6,318 5,623 11,455 10,683 -27.80%
-
Tax Rate 27.50% 22.40% 26.18% 28.70% 27.00% 34.09% 25.95% -
Total Cost 122,351 406,405 296,503 210,903 112,698 361,788 274,250 -41.64%
-
Net Worth 321,845 312,674 288,592 295,269 300,265 296,028 293,460 6.35%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 17,867 6,384 6,446 - 18,019 - -
Div Payout % - 142.86% 72.46% 102.04% - 157.30% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 321,845 312,674 288,592 295,269 300,265 296,028 293,460 6.35%
NOSH 128,568 127,622 127,695 128,938 127,772 128,707 128,710 -0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.09% 2.99% 2.89% 2.91% 4.75% 3.07% 3.75% -
ROE 2.04% 4.00% 3.05% 2.14% 1.87% 3.87% 3.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 100.26 328.24 239.10 168.47 92.60 289.99 221.37 -41.05%
EPS 5.10 9.80 6.90 4.90 4.40 8.90 8.30 -27.74%
DPS 0.00 14.00 5.00 5.00 0.00 14.00 0.00 -
NAPS 2.5033 2.45 2.26 2.29 2.35 2.30 2.28 6.43%
Adjusted Per Share Value based on latest NOSH - 139,200
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 83.95 272.81 198.83 141.46 77.06 243.07 185.56 -41.09%
EPS 4.27 8.15 5.74 4.11 3.66 7.46 6.96 -27.82%
DPS 0.00 11.64 4.16 4.20 0.00 11.73 0.00 -
NAPS 2.096 2.0363 1.8794 1.9229 1.9555 1.9279 1.9111 6.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.05 2.00 2.05 1.94 2.00 1.97 1.89 -
P/RPS 2.04 0.61 0.86 1.15 2.16 0.68 0.85 79.35%
P/EPS 40.20 20.41 29.71 39.59 45.45 22.13 22.77 46.12%
EY 2.49 4.90 3.37 2.53 2.20 4.52 4.39 -31.50%
DY 0.00 7.00 2.44 2.58 0.00 7.11 0.00 -
P/NAPS 0.82 0.82 0.91 0.85 0.85 0.86 0.83 -0.80%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 21/02/06 28/10/05 28/07/05 27/04/05 16/02/05 28/10/04 -
Price 1.99 1.99 2.06 2.05 2.00 2.00 1.91 -
P/RPS 1.98 0.61 0.86 1.22 2.16 0.69 0.86 74.44%
P/EPS 39.03 20.31 29.86 41.84 45.45 22.47 23.01 42.27%
EY 2.56 4.92 3.35 2.39 2.20 4.45 4.35 -29.79%
DY 0.00 7.04 2.43 2.44 0.00 7.00 0.00 -
P/NAPS 0.79 0.81 0.91 0.90 0.85 0.87 0.84 -4.01%

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