[YHS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.62%
YoY- 77.48%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 405,677 401,420 417,627 432,674 446,198 461,499 465,430 -8.73%
PBT 24,091 24,067 23,515 21,292 16,485 17,389 15,218 35.71%
Tax -5,992 -2,976 -2,875 -2,864 -2,377 -4,273 -4,020 30.39%
NP 18,099 21,091 20,640 18,428 14,108 13,116 11,198 37.60%
-
NP to SH 18,099 21,091 20,640 18,428 14,108 13,116 11,198 37.60%
-
Tax Rate 24.87% 12.37% 12.23% 13.45% 14.42% 24.57% 26.42% -
Total Cost 387,578 380,329 396,987 414,246 432,090 448,383 454,232 -10.01%
-
Net Worth 292,559 286,180 288,128 291,655 288,775 281,238 272,400 4.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 17,850 14,745 14,745 10,158 10,158 10,146 10,146 45.58%
Div Payout % 98.63% 69.91% 71.44% 55.12% 72.00% 77.36% 90.61% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 292,559 286,180 288,128 291,655 288,775 281,238 272,400 4.86%
NOSH 127,199 126,628 128,057 127,918 128,344 128,419 126,111 0.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.46% 5.25% 4.94% 4.26% 3.16% 2.84% 2.41% -
ROE 6.19% 7.37% 7.16% 6.32% 4.89% 4.66% 4.11% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 318.93 317.01 326.13 338.24 347.66 359.37 369.06 -9.24%
EPS 14.23 16.66 16.12 14.41 10.99 10.21 8.88 36.82%
DPS 14.00 11.50 11.50 7.94 7.91 7.90 8.05 44.47%
NAPS 2.30 2.26 2.25 2.28 2.25 2.19 2.16 4.26%
Adjusted Per Share Value based on latest NOSH - 127,918
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 264.19 261.42 271.98 281.78 290.58 300.55 303.11 -8.73%
EPS 11.79 13.74 13.44 12.00 9.19 8.54 7.29 37.66%
DPS 11.63 9.60 9.60 6.62 6.62 6.61 6.61 45.59%
NAPS 1.9053 1.8637 1.8764 1.8994 1.8806 1.8315 1.774 4.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.79 1.83 1.70 1.48 1.47 1.73 1.83 -
P/RPS 0.56 0.58 0.52 0.44 0.42 0.48 0.50 7.82%
P/EPS 12.58 10.99 10.55 10.27 13.37 16.94 20.61 -27.97%
EY 7.95 9.10 9.48 9.73 7.48 5.90 4.85 38.89%
DY 7.82 6.28 6.76 5.36 5.38 4.57 4.40 46.57%
P/NAPS 0.78 0.81 0.76 0.65 0.65 0.79 0.85 -5.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/02/04 31/10/03 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 -
Price 2.00 1.91 1.72 1.68 1.43 1.53 1.95 -
P/RPS 0.63 0.60 0.53 0.50 0.41 0.43 0.53 12.17%
P/EPS 14.06 11.47 10.67 11.66 13.01 14.98 21.96 -25.65%
EY 7.11 8.72 9.37 8.58 7.69 6.68 4.55 34.55%
DY 7.00 6.02 6.69 4.73 5.53 5.16 4.13 42.01%
P/NAPS 0.87 0.85 0.76 0.74 0.64 0.70 0.90 -2.22%

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