[YHS] QoQ TTM 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- 2.19%
YoY- 60.8%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 397,675 405,732 405,677 401,420 417,627 432,674 446,198 -7.39%
PBT 22,569 23,611 24,091 24,067 23,515 21,292 16,485 23.31%
Tax -6,262 -5,997 -5,992 -2,976 -2,875 -2,864 -2,377 90.85%
NP 16,307 17,614 18,099 21,091 20,640 18,428 14,108 10.14%
-
NP to SH 16,307 17,614 18,099 21,091 20,640 18,428 14,108 10.14%
-
Tax Rate 27.75% 25.40% 24.87% 12.37% 12.23% 13.45% 14.42% -
Total Cost 381,368 388,118 387,578 380,329 396,987 414,246 432,090 -7.99%
-
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 17,797 17,850 17,850 14,745 14,745 10,158 10,158 45.38%
Div Payout % 109.14% 101.34% 98.63% 69.91% 71.44% 55.12% 72.00% -
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 4.10% 4.34% 4.46% 5.25% 4.94% 4.26% 3.16% -
ROE 5.58% 5.85% 6.19% 7.37% 7.16% 6.32% 4.89% -
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 313.13 315.19 318.93 317.01 326.13 338.24 347.66 -6.74%
EPS 12.84 13.68 14.23 16.66 16.12 14.41 10.99 10.93%
DPS 14.00 14.00 14.00 11.50 11.50 7.94 7.91 46.37%
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 258.98 264.23 264.19 261.42 271.98 281.78 290.58 -7.39%
EPS 10.62 11.47 11.79 13.74 13.44 12.00 9.19 10.13%
DPS 11.59 11.63 11.63 9.60 9.60 6.62 6.62 45.31%
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 0.59 0.64 0.56 0.58 0.52 0.44 0.42 25.45%
P/EPS 14.33 14.76 12.58 10.99 10.55 10.27 13.37 4.73%
EY 6.98 6.77 7.95 9.10 9.48 9.73 7.48 -4.51%
DY 7.61 6.93 7.82 6.28 6.76 5.36 5.38 26.03%
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 0.59 0.65 0.63 0.60 0.53 0.50 0.41 27.48%
P/EPS 14.41 14.91 14.06 11.47 10.67 11.66 13.01 7.05%
EY 6.94 6.71 7.11 8.72 9.37 8.58 7.69 -6.61%
DY 7.57 6.86 7.00 6.02 6.69 4.73 5.53 23.30%
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