[YHS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -4.58%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 88,313 86,919 93,277 104,738 102,055 97,605 101,334 -8.72%
PBT 2,958 4,113 4,649 5,666 6,556 5,698 5,691 -35.22%
Tax -2,187 -854 -1,474 -1,418 -2,104 -1,266 -1,209 48.19%
NP 771 3,259 3,175 4,248 4,452 4,432 4,482 -68.90%
-
NP to SH 771 3,259 3,175 4,248 4,452 4,432 4,482 -68.90%
-
Tax Rate 73.94% 20.76% 31.71% 25.03% 32.09% 22.22% 21.24% -
Total Cost 87,542 83,660 90,102 100,490 97,603 93,173 96,852 -6.48%
-
Net Worth 295,549 297,220 292,099 301,221 292,559 286,180 288,128 1.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 11,564 - 6,350 - 11,447 - 6,402 48.05%
Div Payout % 1,500.00% - 200.00% - 257.14% - 142.86% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 295,549 297,220 292,099 301,221 292,559 286,180 288,128 1.70%
NOSH 128,499 130,360 127,000 128,727 127,199 126,628 128,057 0.22%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.87% 3.75% 3.40% 4.06% 4.36% 4.54% 4.42% -
ROE 0.26% 1.10% 1.09% 1.41% 1.52% 1.55% 1.56% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 68.73 66.68 73.45 81.36 80.23 77.08 79.13 -8.92%
EPS 0.60 2.50 2.50 3.30 3.50 3.50 3.50 -68.97%
DPS 9.00 0.00 5.00 0.00 9.00 0.00 5.00 47.70%
NAPS 2.30 2.28 2.30 2.34 2.30 2.26 2.25 1.46%
Adjusted Per Share Value based on latest NOSH - 128,727
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 57.51 56.61 60.75 68.21 66.46 63.56 65.99 -8.72%
EPS 0.50 2.12 2.07 2.77 2.90 2.89 2.92 -68.99%
DPS 7.53 0.00 4.14 0.00 7.46 0.00 4.17 48.02%
NAPS 1.9247 1.9356 1.9023 1.9617 1.9053 1.8637 1.8764 1.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.97 1.89 1.84 2.02 1.79 1.83 1.70 -
P/RPS 2.87 2.83 2.51 2.48 2.23 2.37 2.15 21.12%
P/EPS 328.33 75.60 73.60 61.21 51.14 52.29 48.57 255.45%
EY 0.30 1.32 1.36 1.63 1.96 1.91 2.06 -72.15%
DY 4.57 0.00 2.72 0.00 5.03 0.00 2.94 34.00%
P/NAPS 0.86 0.83 0.80 0.86 0.78 0.81 0.76 8.54%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 31/10/03 31/07/03 -
Price 2.00 1.91 1.85 2.04 2.00 1.91 1.72 -
P/RPS 2.91 2.86 2.52 2.51 2.49 2.48 2.17 21.49%
P/EPS 333.33 76.40 74.00 61.82 57.14 54.57 49.14 256.26%
EY 0.30 1.31 1.35 1.62 1.75 1.83 2.03 -71.88%
DY 4.50 0.00 2.70 0.00 4.50 0.00 2.91 33.54%
P/NAPS 0.87 0.84 0.80 0.87 0.87 0.85 0.76 9.38%

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