[YHS] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.12%
YoY- 11.33%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 93,277 104,738 102,055 97,605 101,334 104,683 97,798 -3.10%
PBT 4,649 5,666 6,556 5,698 5,691 6,146 6,532 -20.30%
Tax -1,474 -1,418 -2,104 -1,266 -1,209 -1,413 912 -
NP 3,175 4,248 4,452 4,432 4,482 4,733 7,444 -43.36%
-
NP to SH 3,175 4,248 4,452 4,432 4,482 4,733 7,444 -43.36%
-
Tax Rate 31.71% 25.03% 32.09% 22.22% 21.24% 22.99% -13.96% -
Total Cost 90,102 100,490 97,603 93,173 96,852 99,950 90,354 -0.18%
-
Net Worth 292,099 301,221 292,559 286,180 288,128 291,655 288,775 0.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,350 - 11,447 - 6,402 - 8,342 -16.64%
Div Payout % 200.00% - 257.14% - 142.86% - 112.07% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 292,099 301,221 292,559 286,180 288,128 291,655 288,775 0.76%
NOSH 127,000 128,727 127,199 126,628 128,057 127,918 128,344 -0.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.40% 4.06% 4.36% 4.54% 4.42% 4.52% 7.61% -
ROE 1.09% 1.41% 1.52% 1.55% 1.56% 1.62% 2.58% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 73.45 81.36 80.23 77.08 79.13 81.84 76.20 -2.42%
EPS 2.50 3.30 3.50 3.50 3.50 3.70 5.80 -42.96%
DPS 5.00 0.00 9.00 0.00 5.00 0.00 6.50 -16.06%
NAPS 2.30 2.34 2.30 2.26 2.25 2.28 2.25 1.47%
Adjusted Per Share Value based on latest NOSH - 126,628
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.75 68.21 66.46 63.56 65.99 68.17 63.69 -3.10%
EPS 2.07 2.77 2.90 2.89 2.92 3.08 4.85 -43.34%
DPS 4.14 0.00 7.46 0.00 4.17 0.00 5.43 -16.55%
NAPS 1.9023 1.9617 1.9053 1.8637 1.8764 1.8994 1.8806 0.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.84 2.02 1.79 1.83 1.70 1.48 1.47 -
P/RPS 2.51 2.48 2.23 2.37 2.15 1.81 1.93 19.16%
P/EPS 73.60 61.21 51.14 52.29 48.57 40.00 25.34 103.70%
EY 1.36 1.63 1.96 1.91 2.06 2.50 3.95 -50.90%
DY 2.72 0.00 5.03 0.00 2.94 0.00 4.42 -27.67%
P/NAPS 0.80 0.86 0.78 0.81 0.76 0.65 0.65 14.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 23/04/04 12/02/04 31/10/03 31/07/03 22/05/03 27/02/03 -
Price 1.85 2.04 2.00 1.91 1.72 1.68 1.43 -
P/RPS 2.52 2.51 2.49 2.48 2.17 2.05 1.88 21.59%
P/EPS 74.00 61.82 57.14 54.57 49.14 45.41 24.66 108.18%
EY 1.35 1.62 1.75 1.83 2.03 2.20 4.06 -52.03%
DY 2.70 0.00 4.50 0.00 2.91 0.00 4.55 -29.40%
P/NAPS 0.80 0.87 0.87 0.85 0.76 0.74 0.64 16.05%

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