[YHS] QoQ TTM 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- 30.52%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 485,209 446,435 439,465 428,878 403,596 392,453 386,830 16.29%
PBT 22,121 17,841 17,458 16,117 14,897 15,932 19,423 9.04%
Tax -5,149 -3,981 -4,019 -3,612 -5,314 -5,583 -6,595 -15.19%
NP 16,972 13,860 13,439 12,505 9,583 10,349 12,828 20.49%
-
NP to SH 16,970 13,861 13,441 12,508 9,583 10,349 12,828 20.48%
-
Tax Rate 23.28% 22.31% 23.02% 22.41% 35.67% 35.04% 33.95% -
Total Cost 468,237 432,575 426,026 416,373 394,013 382,104 374,002 16.14%
-
Net Worth 254,636 248,000 321,845 312,248 296,535 318,767 300,265 -10.39%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,670 17,670 18,430 18,430 18,524 18,524 17,914 -0.90%
Div Payout % 104.13% 127.48% 137.12% 147.35% 193.31% 179.00% 139.66% -
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 254,636 248,000 321,845 312,248 296,535 318,767 300,265 -10.39%
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 3.50% 3.10% 3.06% 2.92% 2.37% 2.64% 3.32% -
ROE 6.66% 5.59% 4.18% 4.01% 3.23% 3.25% 4.27% -
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 381.10 360.03 341.81 336.51 307.59 281.93 302.75 16.56%
EPS 13.33 11.18 10.45 9.81 7.30 7.43 10.04 20.77%
DPS 13.88 14.25 14.34 14.46 14.12 13.31 14.02 -0.66%
NAPS 2.00 2.00 2.5033 2.45 2.26 2.29 2.35 -10.18%
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 315.99 290.74 286.20 279.30 262.84 255.58 251.92 16.29%
EPS 11.05 9.03 8.75 8.15 6.24 6.74 8.35 20.51%
DPS 11.51 11.51 12.00 12.00 12.06 12.06 11.67 -0.91%
NAPS 1.6583 1.6151 2.096 2.0335 1.9312 2.076 1.9555 -10.39%
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 0.53 0.56 0.60 0.59 0.67 0.69 0.66 -13.59%
P/EPS 15.08 18.07 19.61 20.38 28.07 26.09 19.92 -16.92%
EY 6.63 5.53 5.10 4.91 3.56 3.83 5.02 20.35%
DY 6.90 7.05 6.99 7.23 6.89 6.86 7.01 -1.04%
P/NAPS 1.01 1.01 0.82 0.82 0.91 0.85 0.85 12.17%
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 0.52 0.56 0.58 0.59 0.67 0.73 0.66 -14.68%
P/EPS 15.01 18.07 19.04 20.28 28.21 27.57 19.92 -17.17%
EY 6.66 5.53 5.25 4.93 3.55 3.63 5.02 20.71%
DY 6.94 7.05 7.20 7.27 6.85 6.49 7.01 -0.66%
P/NAPS 1.00 1.01 0.79 0.81 0.91 0.90 0.85 11.43%

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