[YHS] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 48.26%
YoY- 379.38%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 136,836 105,870 128,908 113,595 98,062 98,900 118,321 10.16%
PBT 7,358 1,541 9,044 4,178 3,078 1,158 7,703 -3.00%
Tax -1,753 -424 -2,487 -485 -585 -462 -2,080 -10.76%
NP 5,605 1,117 6,557 3,693 2,493 696 5,623 -0.21%
-
NP to SH 5,602 1,116 6,556 3,696 2,493 696 5,623 -0.24%
-
Tax Rate 23.82% 27.51% 27.50% 11.61% 19.01% 39.90% 27.00% -
Total Cost 131,231 104,753 122,351 109,902 95,569 98,204 112,698 10.67%
-
Net Worth 310,656 248,000 321,845 312,248 296,535 318,767 300,265 2.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 6,200 - 11,470 - 6,960 - -
Div Payout % - 555.56% - 310.34% - 1,000.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 310,656 248,000 321,845 312,248 296,535 318,767 300,265 2.29%
NOSH 127,318 124,000 128,568 127,448 131,210 139,200 127,772 -0.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.10% 1.06% 5.09% 3.25% 2.54% 0.70% 4.75% -
ROE 1.80% 0.45% 2.04% 1.18% 0.84% 0.22% 1.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 107.48 85.38 100.26 89.13 74.74 71.05 92.60 10.43%
EPS 4.40 0.73 5.10 2.90 1.90 0.50 4.40 0.00%
DPS 0.00 5.00 0.00 9.00 0.00 5.00 0.00 -
NAPS 2.44 2.00 2.5033 2.45 2.26 2.29 2.35 2.53%
Adjusted Per Share Value based on latest NOSH - 127,448
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.11 68.95 83.95 73.98 63.86 64.41 77.06 10.16%
EPS 3.65 0.73 4.27 2.41 1.62 0.45 3.66 -0.18%
DPS 0.00 4.04 0.00 7.47 0.00 4.53 0.00 -
NAPS 2.0231 1.6151 2.096 2.0335 1.9312 2.076 1.9555 2.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.01 2.02 2.05 2.00 2.05 1.94 2.00 -
P/RPS 1.87 2.37 2.04 2.24 2.74 2.73 2.16 -9.15%
P/EPS 45.68 224.44 40.20 68.97 107.89 388.00 45.45 0.33%
EY 2.19 0.45 2.49 1.45 0.93 0.26 2.20 -0.30%
DY 0.00 2.48 0.00 4.50 0.00 2.58 0.00 -
P/NAPS 0.82 1.01 0.82 0.82 0.91 0.85 0.85 -2.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 28/07/05 27/04/05 -
Price 2.00 2.02 1.99 1.99 2.06 2.05 2.00 -
P/RPS 1.86 2.37 1.98 2.23 2.76 2.89 2.16 -9.47%
P/EPS 45.45 224.44 39.03 68.62 108.42 410.00 45.45 0.00%
EY 2.20 0.45 2.56 1.46 0.92 0.24 2.20 0.00%
DY 0.00 2.48 0.00 4.52 0.00 2.44 0.00 -
P/NAPS 0.82 1.01 0.79 0.81 0.91 0.90 0.85 -2.36%

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