[YHS] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 28.29%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 517,687 418,911 373,243 408,629 446,196 464,547 446,379 2.49%
PBT 31,593 16,117 17,380 24,091 16,485 21,488 18,690 9.13%
Tax -7,222 -3,611 -5,925 -5,992 -2,377 -5,147 -5,461 4.76%
NP 24,371 12,506 11,455 18,099 14,108 16,341 13,229 10.71%
-
NP to SH 24,366 12,507 11,455 18,099 14,108 16,341 13,229 10.71%
-
Tax Rate 22.86% 22.40% 34.09% 24.87% 14.42% 23.95% 29.22% -
Total Cost 493,316 406,405 361,788 390,530 432,088 448,206 433,150 2.19%
-
Net Worth 324,452 312,674 296,028 295,231 288,572 214,598 221,878 6.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 17,953 17,867 18,019 17,970 10,901 - - -
Div Payout % 73.68% 142.86% 157.30% 99.29% 77.27% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 324,452 312,674 296,028 295,231 288,572 214,598 221,878 6.53%
NOSH 128,242 127,622 128,707 128,361 128,254 98,439 83,727 7.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.71% 2.99% 3.07% 4.43% 3.16% 3.52% 2.96% -
ROE 7.51% 4.00% 3.87% 6.13% 4.89% 7.61% 5.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 403.68 328.24 289.99 318.34 347.90 471.91 533.13 -4.52%
EPS 19.00 9.80 8.90 14.10 11.00 16.60 15.80 3.12%
DPS 14.00 14.00 14.00 14.00 8.50 0.00 0.00 -
NAPS 2.53 2.45 2.30 2.30 2.25 2.18 2.65 -0.76%
Adjusted Per Share Value based on latest NOSH - 127,199
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 337.14 272.81 243.07 266.12 290.58 302.53 290.70 2.49%
EPS 15.87 8.15 7.46 11.79 9.19 10.64 8.62 10.70%
DPS 11.69 11.64 11.73 11.70 7.10 0.00 0.00 -
NAPS 2.113 2.0363 1.9279 1.9227 1.8793 1.3976 1.445 6.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.17 2.00 1.97 1.79 1.47 1.94 1.53 -
P/RPS 0.54 0.61 0.68 0.56 0.42 0.41 0.29 10.91%
P/EPS 11.42 20.41 22.13 12.70 13.36 11.69 9.68 2.79%
EY 8.76 4.90 4.52 7.88 7.48 8.56 10.33 -2.70%
DY 6.45 7.00 7.11 7.82 5.78 0.00 0.00 -
P/NAPS 0.86 0.82 0.86 0.78 0.65 0.89 0.58 6.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/01/07 21/02/06 16/02/05 12/02/04 27/02/03 27/02/02 07/03/01 -
Price 2.47 1.99 2.00 2.00 1.43 2.02 1.64 -
P/RPS 0.61 0.61 0.69 0.63 0.41 0.43 0.31 11.93%
P/EPS 13.00 20.31 22.47 14.18 13.00 12.17 10.38 3.82%
EY 7.69 4.92 4.45 7.05 7.69 8.22 9.63 -3.67%
DY 5.67 7.04 7.00 7.00 5.94 0.00 0.00 -
P/NAPS 0.98 0.81 0.87 0.87 0.64 0.93 0.62 7.92%

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