[YHS] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.3%
YoY- 97.44%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 104,738 102,055 97,605 101,334 104,683 97,798 113,812 -5.38%
PBT 5,666 6,556 5,698 5,691 6,146 6,532 5,146 6.62%
Tax -1,418 -2,104 -1,266 -1,209 -1,413 912 -1,165 13.98%
NP 4,248 4,452 4,432 4,482 4,733 7,444 3,981 4.41%
-
NP to SH 4,248 4,452 4,432 4,482 4,733 7,444 3,981 4.41%
-
Tax Rate 25.03% 32.09% 22.22% 21.24% 22.99% -13.96% 22.64% -
Total Cost 100,490 97,603 93,173 96,852 99,950 90,354 109,831 -5.74%
-
Net Worth 301,221 292,559 286,180 288,128 291,655 288,775 281,238 4.67%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 11,447 - 6,402 - 8,342 - -
Div Payout % - 257.14% - 142.86% - 112.07% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 301,221 292,559 286,180 288,128 291,655 288,775 281,238 4.67%
NOSH 128,727 127,199 126,628 128,057 127,918 128,344 128,419 0.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.06% 4.36% 4.54% 4.42% 4.52% 7.61% 3.50% -
ROE 1.41% 1.52% 1.55% 1.56% 1.62% 2.58% 1.42% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 81.36 80.23 77.08 79.13 81.84 76.20 88.63 -5.54%
EPS 3.30 3.50 3.50 3.50 3.70 5.80 3.10 4.25%
DPS 0.00 9.00 0.00 5.00 0.00 6.50 0.00 -
NAPS 2.34 2.30 2.26 2.25 2.28 2.25 2.19 4.51%
Adjusted Per Share Value based on latest NOSH - 128,057
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 68.21 66.46 63.56 65.99 68.17 63.69 74.12 -5.38%
EPS 2.77 2.90 2.89 2.92 3.08 4.85 2.59 4.57%
DPS 0.00 7.46 0.00 4.17 0.00 5.43 0.00 -
NAPS 1.9617 1.9053 1.8637 1.8764 1.8994 1.8806 1.8315 4.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.02 1.79 1.83 1.70 1.48 1.47 1.73 -
P/RPS 2.48 2.23 2.37 2.15 1.81 1.93 1.95 17.36%
P/EPS 61.21 51.14 52.29 48.57 40.00 25.34 55.81 6.34%
EY 1.63 1.96 1.91 2.06 2.50 3.95 1.79 -6.04%
DY 0.00 5.03 0.00 2.94 0.00 4.42 0.00 -
P/NAPS 0.86 0.78 0.81 0.76 0.65 0.65 0.79 5.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 23/04/04 12/02/04 31/10/03 31/07/03 22/05/03 27/02/03 29/11/02 -
Price 2.04 2.00 1.91 1.72 1.68 1.43 1.53 -
P/RPS 2.51 2.49 2.48 2.17 2.05 1.88 1.73 28.13%
P/EPS 61.82 57.14 54.57 49.14 45.41 24.66 49.35 16.18%
EY 1.62 1.75 1.83 2.03 2.20 4.06 2.03 -13.95%
DY 0.00 4.50 0.00 2.91 0.00 4.55 0.00 -
P/NAPS 0.87 0.87 0.85 0.76 0.74 0.64 0.70 15.58%

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