[YHS] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 75.37%
YoY- 92.97%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 101,334 104,683 97,798 113,812 115,467 117,683 112,449 -6.72%
PBT 5,691 6,146 6,532 5,146 3,468 1,339 7,520 -16.99%
Tax -1,209 -1,413 912 -1,165 -1,198 -926 -984 14.75%
NP 4,482 4,733 7,444 3,981 2,270 413 6,536 -22.29%
-
NP to SH 4,482 4,733 7,444 3,981 2,270 413 6,536 -22.29%
-
Tax Rate 21.24% 22.99% -13.96% 22.64% 34.54% 69.16% 13.09% -
Total Cost 96,852 99,950 90,354 109,831 113,197 117,270 105,913 -5.80%
-
Net Worth 288,128 291,655 288,775 281,238 272,400 301,489 279,381 2.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,402 - 8,342 - 1,816 - - -
Div Payout % 142.86% - 112.07% - 80.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 288,128 291,655 288,775 281,238 272,400 301,489 279,381 2.08%
NOSH 128,057 127,918 128,344 128,419 126,111 137,666 128,156 -0.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.42% 4.52% 7.61% 3.50% 1.97% 0.35% 5.81% -
ROE 1.56% 1.62% 2.58% 1.42% 0.83% 0.14% 2.34% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 79.13 81.84 76.20 88.63 91.56 85.48 87.74 -6.67%
EPS 3.50 3.70 5.80 3.10 1.80 0.30 5.10 -22.25%
DPS 5.00 0.00 6.50 0.00 1.44 0.00 0.00 -
NAPS 2.25 2.28 2.25 2.19 2.16 2.19 2.18 2.13%
Adjusted Per Share Value based on latest NOSH - 128,419
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.99 68.17 63.69 74.12 75.20 76.64 73.23 -6.72%
EPS 2.92 3.08 4.85 2.59 1.48 0.27 4.26 -22.31%
DPS 4.17 0.00 5.43 0.00 1.18 0.00 0.00 -
NAPS 1.8764 1.8994 1.8806 1.8315 1.774 1.9634 1.8195 2.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.70 1.48 1.47 1.73 1.83 2.18 1.94 -
P/RPS 2.15 1.81 1.93 1.95 2.00 2.55 2.21 -1.82%
P/EPS 48.57 40.00 25.34 55.81 101.67 726.67 38.04 17.74%
EY 2.06 2.50 3.95 1.79 0.98 0.14 2.63 -15.06%
DY 2.94 0.00 4.42 0.00 0.79 0.00 0.00 -
P/NAPS 0.76 0.65 0.65 0.79 0.85 1.00 0.89 -10.01%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 27/02/02 -
Price 1.72 1.68 1.43 1.53 1.95 2.05 2.02 -
P/RPS 2.17 2.05 1.88 1.73 2.13 2.40 2.30 -3.81%
P/EPS 49.14 45.41 24.66 49.35 108.33 683.33 39.61 15.50%
EY 2.03 2.20 4.06 2.03 0.92 0.15 2.52 -13.45%
DY 2.91 0.00 4.55 0.00 0.74 0.00 0.00 -
P/NAPS 0.76 0.74 0.64 0.70 0.90 0.94 0.93 -12.62%

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