[YHS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 41.95%
YoY- 9.18%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 371,759 234,778 128,908 418,911 305,316 217,221 118,321 114.36%
PBT 17,943 10,585 9,044 16,117 11,939 8,861 7,703 75.63%
Tax -4,664 -2,911 -2,487 -3,611 -3,126 -2,543 -2,080 71.23%
NP 13,279 7,674 6,557 12,506 8,813 6,318 5,623 77.24%
-
NP to SH 13,274 7,672 6,556 12,507 8,811 6,318 5,623 77.19%
-
Tax Rate 25.99% 27.50% 27.50% 22.40% 26.18% 28.70% 27.00% -
Total Cost 358,480 227,104 122,351 406,405 296,503 210,903 112,698 116.13%
-
Net Worth 311,428 255,733 321,845 312,674 288,592 295,269 300,265 2.46%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,381 6,393 - 17,867 6,384 6,446 - -
Div Payout % 48.08% 83.33% - 142.86% 72.46% 102.04% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 311,428 255,733 321,845 312,674 288,592 295,269 300,265 2.46%
NOSH 127,634 127,866 128,568 127,622 127,695 128,938 127,772 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.57% 3.27% 5.09% 2.99% 2.89% 2.91% 4.75% -
ROE 4.26% 3.00% 2.04% 4.00% 3.05% 2.14% 1.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 291.27 183.61 100.26 328.24 239.10 168.47 92.60 114.52%
EPS 10.40 5.00 5.10 9.80 6.90 4.90 4.40 77.34%
DPS 5.00 5.00 0.00 14.00 5.00 5.00 0.00 -
NAPS 2.44 2.00 2.5033 2.45 2.26 2.29 2.35 2.53%
Adjusted Per Share Value based on latest NOSH - 127,448
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 242.11 152.90 83.95 272.81 198.83 141.46 77.06 114.36%
EPS 8.64 5.00 4.27 8.15 5.74 4.11 3.66 77.19%
DPS 4.16 4.16 0.00 11.64 4.16 4.20 0.00 -
NAPS 2.0282 1.6654 2.096 2.0363 1.8794 1.9229 1.9555 2.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.01 2.02 2.05 2.00 2.05 1.94 2.00 -
P/RPS 0.69 1.10 2.04 0.61 0.86 1.15 2.16 -53.23%
P/EPS 19.33 33.67 40.20 20.41 29.71 39.59 45.45 -43.41%
EY 5.17 2.97 2.49 4.90 3.37 2.53 2.20 76.66%
DY 2.49 2.48 0.00 7.00 2.44 2.58 0.00 -
P/NAPS 0.82 1.01 0.82 0.82 0.91 0.85 0.85 -2.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 28/07/05 27/04/05 -
Price 2.00 2.02 1.99 1.99 2.06 2.05 2.00 -
P/RPS 0.69 1.10 1.98 0.61 0.86 1.22 2.16 -53.23%
P/EPS 19.23 33.67 39.03 20.31 29.86 41.84 45.45 -43.61%
EY 5.20 2.97 2.56 4.92 3.35 2.39 2.20 77.34%
DY 2.50 2.48 0.00 7.04 2.43 2.44 0.00 -
P/NAPS 0.82 1.01 0.79 0.81 0.91 0.90 0.85 -2.36%

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