[YHS] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 7.44%
YoY- 22.89%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 461,499 465,430 461,794 465,197 466,693 451,732 447,605 2.05%
PBT 17,389 15,218 13,911 21,404 22,824 21,411 21,599 -13.44%
Tax -4,273 -4,020 -3,528 -5,147 -7,693 -7,452 -7,208 -29.40%
NP 13,116 11,198 10,383 16,257 15,131 13,959 14,391 -5.99%
-
NP to SH 13,116 11,198 10,383 16,257 15,131 13,959 14,391 -5.99%
-
Tax Rate 24.57% 26.42% 25.36% 24.05% 33.71% 34.80% 33.37% -
Total Cost 448,383 454,232 451,411 448,940 451,562 437,773 433,214 2.31%
-
Net Worth 281,238 272,400 301,489 279,381 211,211 231,944 228,008 14.99%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 10,146 10,146 10,178 10,178 - - 1,181 318.91%
Div Payout % 77.36% 90.61% 98.03% 62.61% - - 8.21% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 281,238 272,400 301,489 279,381 211,211 231,944 228,008 14.99%
NOSH 128,419 126,111 137,666 128,156 98,238 85,588 83,826 32.85%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.84% 2.41% 2.25% 3.49% 3.24% 3.09% 3.22% -
ROE 4.66% 4.11% 3.44% 5.82% 7.16% 6.02% 6.31% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 359.37 369.06 335.44 362.99 475.06 527.80 533.96 -23.18%
EPS 10.21 8.88 7.54 12.69 15.40 16.31 17.17 -29.26%
DPS 7.90 8.05 7.39 7.94 0.00 0.00 1.41 215.12%
NAPS 2.19 2.16 2.19 2.18 2.15 2.71 2.72 -13.44%
Adjusted Per Share Value based on latest NOSH - 128,156
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 300.55 303.11 300.74 302.96 303.93 294.19 291.50 2.05%
EPS 8.54 7.29 6.76 10.59 9.85 9.09 9.37 -5.99%
DPS 6.61 6.61 6.63 6.63 0.00 0.00 0.77 318.70%
NAPS 1.8315 1.774 1.9634 1.8195 1.3755 1.5105 1.4849 14.99%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.73 1.83 2.18 1.94 1.81 1.99 1.51 -
P/RPS 0.48 0.50 0.65 0.53 0.38 0.38 0.28 43.19%
P/EPS 16.94 20.61 28.90 15.29 11.75 12.20 8.80 54.68%
EY 5.90 4.85 3.46 6.54 8.51 8.20 11.37 -35.39%
DY 4.57 4.40 3.39 4.09 0.00 0.00 0.93 188.75%
P/NAPS 0.79 0.85 1.00 0.89 0.84 0.73 0.56 25.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 22/08/02 23/05/02 27/02/02 27/11/01 23/08/01 29/05/01 -
Price 1.53 1.95 2.05 2.02 2.05 2.19 1.84 -
P/RPS 0.43 0.53 0.61 0.56 0.43 0.41 0.34 16.93%
P/EPS 14.98 21.96 27.18 15.92 13.31 13.43 10.72 24.96%
EY 6.68 4.55 3.68 6.28 7.51 7.45 9.33 -19.95%
DY 5.16 4.13 3.61 3.93 0.00 0.00 0.77 255.03%
P/NAPS 0.70 0.90 0.94 0.93 0.95 0.81 0.68 1.94%

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