[YHS] QoQ Cumulative 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- -66.45%
YoY- 1046.0%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 408,629 303,622 206,017 104,683 446,196 348,400 233,150 45.21%
PBT 24,091 17,535 11,837 6,146 16,485 9,953 4,807 191.99%
Tax -5,992 -3,888 -2,622 -1,413 -2,377 -3,289 -2,124 99.27%
NP 18,099 13,647 9,215 4,733 14,108 6,664 2,683 255.77%
-
NP to SH 18,099 13,647 9,215 4,733 14,108 6,664 2,683 255.77%
-
Tax Rate 24.87% 22.17% 22.15% 22.99% 14.42% 33.05% 44.19% -
Total Cost 390,530 289,975 196,802 99,950 432,088 341,736 230,467 41.99%
-
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 - 6,399 - 10,901 1,845 1,839 355.17%
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% 4.73% 3.20% 1.62% 4.89% 2.37% 0.97% -
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 318.34 238.06 160.97 81.84 347.90 271.86 182.49 44.76%
EPS 14.10 10.70 7.20 3.70 11.00 5.20 2.10 254.67%
DPS 14.00 0.00 5.00 0.00 8.50 1.44 1.44 353.63%
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 266.12 197.73 134.17 68.17 290.58 226.89 151.84 45.21%
EPS 11.79 8.89 6.00 3.08 9.19 4.34 1.75 255.47%
DPS 11.70 0.00 4.17 0.00 7.10 1.20 1.20 354.50%
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 0.77 1.06 1.81 0.42 0.64 1.00 -31.98%
P/EPS 12.70 17.10 23.61 40.00 13.36 33.27 87.14 -72.20%
EY 7.88 5.85 4.24 2.50 7.48 3.01 1.15 259.49%
DY 7.82 0.00 2.94 0.00 5.78 0.83 0.79 359.09%
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 0.80 1.07 2.05 0.41 0.56 1.07 -29.68%
P/EPS 14.18 17.85 23.89 45.41 13.00 29.42 92.86 -71.33%
EY 7.05 5.60 4.19 2.20 7.69 3.40 1.08 248.09%
DY 7.00 0.00 2.91 0.00 5.94 0.94 0.74 345.45%
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