[YHS] QoQ 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- -87.62%
YoY- -78.08%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 128,908 113,595 98,062 98,900 118,321 88,313 86,919 30.08%
PBT 9,044 4,178 3,078 1,158 7,703 2,958 4,113 69.17%
Tax -2,487 -485 -585 -462 -2,080 -2,187 -854 104.06%
NP 6,557 3,693 2,493 696 5,623 771 3,259 59.44%
-
NP to SH 6,556 3,696 2,493 696 5,623 771 3,259 59.42%
-
Tax Rate 27.50% 11.61% 19.01% 39.90% 27.00% 73.94% 20.76% -
Total Cost 122,351 109,902 95,569 98,204 112,698 87,542 83,660 28.87%
-
Net Worth 321,845 312,248 296,535 318,767 300,265 295,549 297,220 5.45%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 11,470 - 6,960 - 11,564 - -
Div Payout % - 310.34% - 1,000.00% - 1,500.00% - -
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 321,845 312,248 296,535 318,767 300,265 295,549 297,220 5.45%
NOSH 128,568 127,448 131,210 139,200 127,772 128,499 130,360 -0.91%
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% 3.25% 2.54% 0.70% 4.75% 0.87% 3.75% -
ROE 2.04% 1.18% 0.84% 0.22% 1.87% 0.26% 1.10% -
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 89.13 74.74 71.05 92.60 68.73 66.68 31.27%
EPS 5.10 2.90 1.90 0.50 4.40 0.60 2.50 60.91%
DPS 0.00 9.00 0.00 5.00 0.00 9.00 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 73.98 63.86 64.41 77.06 57.51 56.61 30.07%
EPS 4.27 2.41 1.62 0.45 3.66 0.50 2.12 59.55%
DPS 0.00 7.47 0.00 4.53 0.00 7.53 0.00 -
NAPS 2.096 2.0335 1.9312 2.076 1.9555 1.9247 1.9356 5.45%
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 2.24 2.74 2.73 2.16 2.87 2.83 -19.62%
P/EPS 40.20 68.97 107.89 388.00 45.45 328.33 75.60 -34.39%
EY 2.49 1.45 0.93 0.26 2.20 0.30 1.32 52.72%
DY 0.00 4.50 0.00 2.58 0.00 4.57 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 2.23 2.76 2.89 2.16 2.91 2.86 -21.75%
P/EPS 39.03 68.62 108.42 410.00 45.45 333.33 76.40 -36.12%
EY 2.56 1.46 0.92 0.24 2.20 0.30 1.31 56.37%
DY 0.00 4.52 0.00 2.44 0.00 4.50 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